Question 1 An equity analyst is valuing a listed company that is expected to generate EBIT...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 1 An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 €10000 €12500 €12850 €13750 €14800 The EBIT margin is expected to be stable at 10.2% of sales from year 2 until year 5. The expected level of sales for year 1 is €130000. Additional assumptions are: • • • Depreciation: 5% of sales, all years Recurrent Capex: 7% of sales for year 1, with percentage decreasing 55 basis points (0.55%) per year until year 4 Change in working capital: 10% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 40% • Asset beta: 1.25 • Risk-free rate: 2.5% • Equity risk premium: 6% • Debt spread: 3% • Expected level of interest bearing debt at end of year 1: €20000 • Expected level of cash at the end of year 1: €7500 a) Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Explain your answer. [10 marks] b) It is often recognised that there exists an optimal capital structure (debt versus equity), that maximises the value of the company. Explain why, up until a certain level of debt, more debt increases the value of the company and, above that level, increases in debt destroys value (everything else being constant). [10 marks] c) Given the target capital structure and the set of assumptions reported in Table 1, what is the discount rate to be used in this valuation exercise? Explain your answer. [10 marks] Question 1 An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 €10000 €12500 €12850 €13750 €14800 The EBIT margin is expected to be stable at 10.2% of sales from year 2 until year 5. The expected level of sales for year 1 is €130000. Additional assumptions are: • • • Depreciation: 5% of sales, all years Recurrent Capex: 7% of sales for year 1, with percentage decreasing 55 basis points (0.55%) per year until year 4 Change in working capital: 10% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 40% • Asset beta: 1.25 • Risk-free rate: 2.5% • Equity risk premium: 6% • Debt spread: 3% • Expected level of interest bearing debt at end of year 1: €20000 • Expected level of cash at the end of year 1: €7500 a) Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Explain your answer. [10 marks] b) It is often recognised that there exists an optimal capital structure (debt versus equity), that maximises the value of the company. Explain why, up until a certain level of debt, more debt increases the value of the company and, above that level, increases in debt destroys value (everything else being constant). [10 marks] c) Given the target capital structure and the set of assumptions reported in Table 1, what is the discount rate to be used in this valuation exercise? Explain your answer. [10 marks]
Expert Answer:
Answer rating: 100% (QA)
a To compute the Free Cash Flows to the Firm FCF for the period from year 1 until year 5 including year 5 we need to calculate the following components 1 EBIT Earnings Before Interest and Taxes Year 1 ... View the full answer
Related Book For
Business Statistics In Practice Using Data Modeling And Analytics
ISBN: 9781259549465
8th Edition
Authors: Bruce L Bowerman, Richard T O'Connell, Emilly S. Murphree
Posted Date:
Students also viewed these finance questions
-
An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 16000 18200 16480 17100 17500 The...
-
Find the price of a 5-month European put option with strike price of $60 on non-dividend paying stock with the current stock price of $50 if a 5-month European call option with the same strike price...
-
Selecting the best-suited HVAC system depends on factors such as: cost and availability of the energy source; appliance or system efficiency; cost to purchase, install, and maintain the appliance or...
-
On January 1, 2019, Jennings SA purchased at par 10% bonds having a maturity value of 300,000. They are dated January 1, 2019, and mature January 1, 2024, with interest receivable December 31 of each...
-
The following questions dealing with share-based compensation and earnings per share are adapted from questions that previously appeared on Certified Management Accountant (CMA) examinations. The CMA...
-
For the similarity solution, what are the boundary conditions for the constant-wall-flux case? Show that a complete similarity does not exist for this case. Also show the condition for the case where...
-
The Delta Group is a management consulting firm specializing in the health care industry. A team is being formed to study possible new markets, and a linear programming model has been developed for...
-
Amanda Manufacturing Company prepared the following static budget income statement: Revenues $ 140,250.00 Variable Costs (85,250.00) Contribution Margin 55,000.00 Fixed Costs (32,000.00) Net Income $...
-
The price of Cilantro, Inc., stock will be either $60 or $80 at the end of the year. Call options are available with one year to expiration. T-bills currently yield 6 percent. a. Suppose the current...
-
2 Solve x- x-1-1.x-2 3
-
Peter opened a brokerage account to sell short 1,200 shares of Carb Farm stock at the current market price of $160 per share. The brokerage firm charges 12% per annum on the margin loan. a. Suppose...
-
Two parallel plates 15 cm on a side are given equal and opposite charges of magnitude 5.5 x 10-9 C. The plates are 3.5 mm apart. What is the potential difference between the plates (in V)? (Enter the...
-
Dan Mullen is employed by a mail-order distributor and reconditions used desktop computers, broadband routers, and laser printers. Dan is paid $12 per hour, plus an extra $6 per hour for work in...
-
The radius of a solid conducting sphere is R = 14.0 cm and it has a uniformly distributed charge of 30.5 nC on its surface. The center of the sphere is at the origin of the xy coordinate system. The...
-
Write about the Biden administration's State of the Union address by taking one side and examining how it affects you as an individual. Discuss the policy, economic accomplishments, what he has done...
-
On January 1, 2020, the Clutz Company purchased 30% of the 1,000,000 shares of Nancy's common stock for $15,000,000 when 30% of Nancy's net assets totaled $12,000,000. The excess of the purchase...
-
The value of a share of common stock depends on the cash flows it is expected to provide, and those flows consist of the dividends the investor receives each year while holding the stock and the...
-
Explain the circumstances in which we use the Wilcoxon rank sum test.
-
Construct a contingency table of automobile origin versus overall design quality rating. Set up rows corresponding to the United States, the Pacific Rim (Japan/Korea), and Europe (Germany/Italy/Great...
-
Suppose that x and R charts based on subgroups of size 3 are used to monitor the moisture content of a type of paper. The x and R charts are found to be in statistical control with x = 6.0 percent...
-
Most countries in Europe do not have stringent laws to protect whistleblowers. True/false
-
In view of significant financial losses to investors, corporate fraud does not really affect the U.S. economy and investor confidence. True/false
-
Auditors should not demand full access to the entire general ledger so that they can be more focused on the audit. True/false
Study smarter with the SolutionInn App