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...
-
Saturated vapor R-134a at 500 kPa is throttled to 200 kPa in a steady flow through a valve. The kinetic energy in the inlet and exit flow is the same. What is the exit temperature?
-
Use the information provided in the previous exercise to answer the following questions. a. Here are the values of x 9 = log(x) and y 9 = log(y): Construct a scatterplot of these transformed data,...
-
Who sets standards for: A. Financial accounting rules in the United States? B. Financial accounting rules in most other countries?
-
The Production Department of Cameron Manufacturing has prepared the following schedule of units to be produced over the first quarter of the upcoming year: Each unit requires 6.0 hours of direct...
-
angles. Starting... Getting there... Got it! Lesson 13.2 Checkpoint Once you have completed the above problems and checked your solutions, complete the Lesson Checkpoint below. Complete the Lesson...
-
Assuming the data are normal, what is the probability the blade weights from this process will exceed 5.20? What is the probability that weights will be less than 4.80? What is the actual percent of...
-
Comparative consolidated balance sheet data for Iverson, Inc., and its 80 percent-owned subsidiary Oakley Co. follow: Cash Accounts receivable (net) Merchandise inventory Buildings and equipment...
-
Create a comparative analysis on the two cases: Taylor v. Riojas and Ulrich v. Pope County . You were introduced to each of these in the unit lesson and in the required unit resources. For this part...
-
7. Sketch a continuous function g such that 9(1) = 2, g(3) = 4, and approximating f g(x)dx by the Midpoint Rule with n = 2 gives an (a) underestimate; (b) overestimate; (c) exact value.
-
5. Define the sequence of functions (f(x)) on R by f(x) = if x = 1, 1 1 23 10 otherwise and let f(x) be the pointwise limit of this sequence. (a) Is cach fn(x) continuous at 0? Justify your answer....
-
On December 3 1 of the current year, property taxes on land owned during the current year were estimated at $ 1 , 3 4 0 . The taxes have not been recorded and will be paid in the next year when...
-
A young man earned millions of dollars by buying and selling bitcoin and a tabloid reporter tried to get an interview. The reporter rang the doorbell of the man's house, but the man refused an...
-
In October, the cost of materials transferred into the RollingDepartment from the Casting Department of Jabari Steel Company is$542,800. The conversion cost for the period in the RollingDepartment 2...
-
Refrigerant R-12 at 30C, 0.75 MPa enters a steady flow device and exits at 30C, 100 kPa. Assume the process is isothermal and reversible. Find the change in availability of the refrigerant.
-
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):...
-
EuroVirtuals EPS Sensitivity to Exchange Rates (A). On January 15, 2015 the Swiss National Bank (SNB) decided to unpeg the franc, which was fixed at CHF1.20/ since 2011. Suppose the SNB was to...
-
EuroVirtuals Consolidated Earnings. EuroVirtual pays different tax rates for each of its country operations. a. What are its earnings per share in EUR after deducting taxes? b. What is the proportion...
-
EuroVirtuals EPS and Euro Appreciation/ Depreciation. Since its introduction in 2003, the euro has been fluctuating against major global currencies. a. What is the impact of 15% appreciation of all...
Study smarter with the SolutionInn App