You have been asked to value Test Company using a discounted free cash flow to firm...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been asked to value Test Company using a discounted free cash flow to firm (unlevered free cash flow) approach. Your valuation date is 4/21/2021. For the 12 months ended December 31, 2020 Test Co. generated revenue of $650 million. You expect Test Co. to grow revenue by 10.0% each year for the next 3 fiscal years ending December 31, 2021, 2022 and 2023. You also expect Test Co. to produce EBIT margins of 20.0% in each of the 3 years. You expect that the firm will have to make capital investments each year equal to 5.0% of revenue. You expect that depreciation and amortization will be constant in each of the 3 years at $20.0 million per year. You expect that Test Co. will have to invest in new net operating capital in an amount equal to 10.0% of expected new revenue each year. Test Co. has $400 million in total debt which represents 30.0% of the firm's total capital. Test Co. has a 26.0% tax rate, an 11.0% cost of equity and a 4.50% pre tax cost of debt. Beyond 2023, you expect the firm to maintain a constant long term annual growth rate of 1.50%. Please answer the following questions assuming that Test Co. has 62.3 million shares of common stock outstanding. A) What is Test Company's implied total enterprise value? B) What is Test Company's implied total equity value? C) What is Test Company's implied per share value? You have been asked to value Test Company using a discounted free cash flow to firm (unlevered free cash flow) approach. Your valuation date is 4/21/2021. For the 12 months ended December 31, 2020 Test Co. generated revenue of $650 million. You expect Test Co. to grow revenue by 10.0% each year for the next 3 fiscal years ending December 31, 2021, 2022 and 2023. You also expect Test Co. to produce EBIT margins of 20.0% in each of the 3 years. You expect that the firm will have to make capital investments each year equal to 5.0% of revenue. You expect that depreciation and amortization will be constant in each of the 3 years at $20.0 million per year. You expect that Test Co. will have to invest in new net operating capital in an amount equal to 10.0% of expected new revenue each year. Test Co. has $400 million in total debt which represents 30.0% of the firm's total capital. Test Co. has a 26.0% tax rate, an 11.0% cost of equity and a 4.50% pre tax cost of debt. Beyond 2023, you expect the firm to maintain a constant long term annual growth rate of 1.50%. Please answer the following questions assuming that Test Co. has 62.3 million shares of common stock outstanding. A) What is Test Company's implied total enterprise value? B) What is Test Company's implied total equity value? C) What is Test Company's implied per share value?
Expert Answer:
Answer rating: 100% (QA)
A To calculate Test Companys implied total enterprise value we need to discount the projected free c... View the full answer
Related Book For
Horngrens Financial And Managerial Accounting The Financial Chapters
ISBN: 9780134486840
6th Edition
Authors: Tracie L. Miller Nobles, Brenda L. Mattison, Ella Mae Matsumura
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Taos Museum of Southwestern Arts and Crafts (TMSAC) presents rotating exhibits of the works of artists and artisans from the Southwestern United States. Historically, the museum has derived its...
-
Read the case study and answer the question below with a one page response. What does a SWOT analysis reveal about the overall attractiveness of Under Armours situation? Founded in 1996 by former...
-
A drillstring is composed of 9,000 ft of 5-in. 19.5-lbm/ft drillpipe and 1.000 ft of drill collars having a 3.0-in. ID. Compute these items: a) (5 pts) Capacity of the drillpipe in barrels. b) (5...
-
Consider the sequence x[n] given by x[n] = ? n u[n]. A periodic sequence x[n] is constructed from x[n] in the following way: (a) Determine the Fourier transform X(ej?) of x[n]. (b) Determine the...
-
A method used to determine the surface tension of a liquid is to determine the force necessary to raise a wire ring through the air-liquid interface. What is the value of the surface tension if a...
-
Fossil is famous for fashion wristwatchcs and leather goods. At the end of a recent year. Fossils total assets added up to \($345\) million, and stockholders equity was \($240\) million. How much...
-
Flow between two tanks (Fig. 7B.4). Case I: A fluid flows between two tanks A and B because PA > PB. The tanks are at the same elevation and there is no pump in the line. The connecting line has a...
-
In a gear train, as shown in Fig.15.12, gear B is connected to the input shaft. The arm A carryingthe compound wheels D and E, turns freely on the output shaft. If the input speed is 1200...
-
The FY2022 income statement for ABC Company is provided below. Use the following assumptions to forecast ABC's income statement for FY2023: Net sales will increase by 2.0% (200 basis points) in...
-
Southwest Airlines paid $50 million for the land and buildings that are now their Dallas Headquarters facilities. If the fair market value of the land was $44 million and the fair market value of the...
-
Importance of self-checking counter in the store for customers. Or why grocery stores should have self-checking counters for customers?
-
We have all had experiences where we have had to reduce our uncertainty about strangers. Or, in many cases we were the stranger. Experiences such as returning to college, changing schools, new jobs,...
-
QUESTION 2 Consider the sprinkler system shown below. The sprinkler is rotating at w = 2.5 rad/s in the direction shown but is accelerating at a = 0.5 rad/s. Focusing on Figure 2: (a) Find the...
-
Question 1 Suppose we have data on 5 plants and 25 projects (20 of which are controlled by a plant). Answer the following questions in the context of the ER diagram and relations that appear in...
-
Discuss the importance of Work-Life Balance to an employee and an employer. The ideal Work-Life Balance can vary from person to person. What is your ideal Work-Life Balance? Be realistic when...
-
You will take on the role of a prosecutor who is wanting to introduce blood spatter evidence in a trial. The judge in the trial has ordered you to prepare written arguments in support of blood...
-
The executor of Gina Purcells estate has recorded the following information: Assets discovered at death (at fair value): Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ....
-
Lily Carter works for JDK all year and earns a monthly salary of $12,100. There is no overtime pay. Lily's income tax withholding rate is 10% of gross pay. In addition to payroll taxes, Lily elects...
-
Colorado Corporation has two classes of stock: common, $3 par value; and preferred, $30 par value. Requirements 1. Journalize Colorado's issuance of 4,500 shares of common stock for $6 per share. 2....
-
During August 2018, Lima Company recorded the following: Sales of $133,300 ($122,000 on account; $11,300 for cash). Ignore Cost of Goods Sold. Collections on account, $106,400. Write-offs of...
-
Discuss the three general roles of management. What are the purposes of these roles? What specific roles fall under each general role?
-
Describe the steps in management decision making. What are the difficulties in making management decisions?
-
What are the four functions of management? How are they related to the work process?
Study smarter with the SolutionInn App