You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest in it. Forecasts for certain Income statement and Balance sheet items are presented in Exhibit 1. There is also some additional data in Exhibit 2. You have estimated that the free cash flow in 2020 will be $37 million and would remain constant for eternity. Assume also that the company is currently at its optimal capital structure and has an "A" credit rating. (8 pts.) a) What are the FCFs of the company? b) What is the weighted average cost of capital for this company? c) What is the expected market value of equity? Exhibit 1. (in millions) Revenues Cost of goods sold Selling, G&A expenses Depr. & Amort. Net working capital Capital expenditures Goodwill/intangibles Exhibit 2. Relevant financial data (in millions) Revenues Goodwill/intangibles Excess cash and marketable securities Excess real estate Other nonoperating assets Underfunded pension funds Expected marginal tax rate Book value of debt Thunderball long-term Debt / Equity ratio Net working capital Average beta of comparable firms Average D/E of comparable firms Government 10 year bond rate Yield to maturity for "A" rated companies Market risk premium Prime corporate paper rate 2017 3,015 2,694 230 33 13 35 5 5 2018 3,037 2,712 231 35 9 37 6 2019 3,060 2,730 233 37 12 39 7 2016 2,971 5 2 380 5 6 35% 123 45% 12 0.93 22% 10.95% 12.45% 5.50% 13.41% You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest in it. Forecasts for certain Income statement and Balance sheet items are presented in Exhibit 1. There is also some additional data in Exhibit 2. You have estimated that the free cash flow in 2020 will be $37 million and would remain constant for eternity. Assume also that the company is currently at its optimal capital structure and has an "A" credit rating. (8 pts.) a) What are the FCFs of the company? b) What is the weighted average cost of capital for this company? c) What is the expected market value of equity? Exhibit 1. (in millions) Revenues Cost of goods sold Selling, G&A expenses Depr. & Amort. Net working capital Capital expenditures Goodwill/intangibles Exhibit 2. Relevant financial data (in millions) Revenues Goodwill/intangibles Excess cash and marketable securities Excess real estate Other nonoperating assets Underfunded pension funds Expected marginal tax rate Book value of debt Thunderball long-term Debt / Equity ratio Net working capital Average beta of comparable firms Average D/E of comparable firms Government 10 year bond rate Yield to maturity for "A" rated companies Market risk premium Prime corporate paper rate 2017 3,015 2,694 230 33 13 35 5 5 2018 3,037 2,712 231 35 9 37 6 2019 3,060 2,730 233 37 12 39 7 2016 2,971 5 2 380 5 6 35% 123 45% 12 0.93 22% 10.95% 12.45% 5.50% 13.41%
Expert Answer:
Answer rating: 100% (QA)
a To calculate the FCFs of the company we need to use the formula FCF Revenues Cost of Goods Sold Se... View the full answer
Related Book For
Financial Accounting
ISBN: 978-0078025549
3rd edition
Authors: J. David Spiceland, Wayne Thomas, Don Herrmann
Posted Date:
Students also viewed these finance questions
-
In Problem 10.16, we projected financial statements for Walmart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.17-12.19 (pages 948-950) include the actual amounts for 2012...
-
Toss a fair 6-sided dice twice. Let X and Y be the result of the first and second toss. Find P(A/B) where A = {max(X,Y)= 5} and B = {min(X, Y) = 3}.
-
FREE-CASH-FLOWS-BASED VALUATION. In Problem, we projected financial statements for Wal-Mart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 13 (see pages 985987) include the...
-
Read the Speech of Martin Luther King, Jr.'s "I Have a Dream" and answer the question: Kin, makes liberal use of metaphorand metaphorical imagery in his speech. (Glossary: Figures of Speech) Choose a...
-
How can an organization maintain its image while dealing with a talent surplus? If layoffs are necessary, what would you recommend managers do to ensure that survivors remain committed and productive?
-
Consider the market for health insurance. a. Describe the concept of adverse selection as it relates to this market and explain why it may result in a death spiral in private markets. b. What are...
-
Find five interesting facts in Table 1.1. TABLE 1.1 Basic Characteristics of Selected Countries GNP per capita Index of Openness Goods & Services 2009 Population Area (millions) (1,000s sq. km.) Avg....
-
The following table contains calculations of several key ratios for Indianola Pharmaceutical Company, a maker of proprietary and prescription drugs. The company is publicly held and is considered a...
-
Evaluate the principles of crystallization in microgravity environments, considering how reduced gravitational forces impact nucleation, growth, and aggregation, and discussing the potential for...
-
Rusty Spears, CEO of Rusty's Renovations, a custom building and repair company, is preparing documentation for a line of credit request from his commercial banker. Among the required documents is a...
-
Assignment #1 Operational Definition For each of the following statement, please provide two possible operational definitions for the underlined variable. While you are doing this keep in mind that...
-
Why is it important to know the limitations of statistical process control?
-
To raise funds for Gravina Island Bridge, the Government of Alaska issued bonds. The bonds, called "Nowhere Bonds" have a face value of $1,000, 15 years to maturity, and a 7% coupon rate (annual...
-
Modigliani and Miller argue that - in perfect capital markets - the weighted average cost of capital (WACC) does not change when changing a firm's capital structure. a) Describe your own words why...
-
Adina is planning on investing into REIT that will pay her guaranteed cash flows of $120,000 in 10 years. If the appropriate discount rate is $.4 percent compounded daily, what is the present value...
-
Why does the principle of equal treatment for all groups of Americans sometimes come into conflict with the concept of liberty?
-
Pie Corporation acquired 70 percent of Slice Company's common stock on December 31, 20X5, at underlying book value. The book values and fair values of Slice's assets and liabilities were equal, and...
-
(8%) Problem 6: A student attaches a f= 3.5 kHz oscillator to one end of a metal rail of length L = 25 m. The student turns on the oscillator and uses a piezoelectric gauge at the other end to...
-
Perform a vertical analysis on the followinginformation. 2015 2014 $1,050,000 300,000 925,000 2,725,000 $ 420,000 Cash Accounts receivable Inventory Long-term assets 660,000 1,020,000 3,900,000 Total...
-
Cougars Accounting Services provides low- cost tax advice and preparation to those with financial need. At the end of the current period, the company reports the following amounts: Assets = $ 19,000;...
-
Nike is the market leader and Under Armour is an up-and-coming player in the highly competitive athletic apparel market. The companies reported the following selected financial data ($ in millions):...
-
A company with a price-earnings ratio of 14 has an earnings yield closest to: A. 7.14% B. 14.00% C. 92.86%
-
Which of the following is not produced by a company to communicate its financial results? A. Schedule 13D. B. Annual report. C. 10-K statement.
-
The role of the 8-K filing with the Securities and Exchange Commission is best described as to disclose: A. the annual report. B. executive compensation. C. holdings of beneficial owners.
Study smarter with the SolutionInn App