Chiara Companys management has made the projections shown in Table. Use this Excel spreadsheet as a starting
Question:
Chiara Company’s management has made the projections shown in Table. Use this Excel spreadsheet as a starting point to value the company as a whole. The WACC for Chiara is 12% and the long-run growth rate after year 5 is 4%. The company has $5 million debt and 865,000 shares outstanding. What is the value pershare?
Transcribed Image Text:
TABLE Historical Forecast Year: -2 1. Sales 2. Cost of goods sold 3. Other costs 4. EBITDA (1-2-3) 5. Depreciation 6. EBIT (Pretax profit) (4-5) 7. Tax at 35% 8. Profit after tax (6-7) 9. Change in working capital 35,348 39,357 40,123 36,351 30,155 28,345 29,982 30,450 17,834 18,564 22,879 21,678 17,560 16,459 15,631 14,987 6,968 7,645 8,025 6,797 5,078 4,678 4,987 5.134 10,546 13,148 9,219 7,876 7,517 7,208 9,364 10,329 5,671 5,745 5,678 5,890 5,670 5,908 6,107 5,908 4,875 7,403 3,541 1,986 1,847 300 3,257 4,421 455 1,140 1,547 845 2,117 2,874 -245 127 235 5,235 6,467 6,547 7,345 5,398 5,470 6,420 6,598 1,706 2,591 1,239 695 646 3,169 4,812 2,302 1,291 1201 784 54 -342 325 566 10. Investment
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 60% (10 reviews)
Assumptions Debt 5000000 Number of shares outstanding 865000 Tax rate 35 Opportunity cost ...View the full answer
Answered By
JAPHETH KOGEI
Hi there. I'm here to assist you to score the highest marks on your assignments and homework. My areas of specialisation are:
Auditing, Financial Accounting, Macroeconomics, Monetary-economics, Business-administration, Advanced-accounting, Corporate Finance, Professional-accounting-ethics, Corporate governance, Financial-risk-analysis, Financial-budgeting, Corporate-social-responsibility, Statistics, Business management, logic, Critical thinking,
So, I look forward to helping you solve your academic problem.
I enjoy teaching and tutoring university and high school students. During my free time, I also read books on motivation, leadership, comedy, emotional intelligence, critical thinking, nature, human nature, innovation, persuasion, performance, negotiations, goals, power, time management, wealth, debates, sales, and finance. Additionally, I am a panellist on an FM radio program on Sunday mornings where we discuss current affairs.
I travel three times a year either to the USA, Europe and around Africa.
As a university student in the USA, I enjoyed interacting with people from different cultures and ethnic groups. Together with friends, we travelled widely in the USA and in Europe (UK, France, Denmark, Germany, Turkey, etc).
So, I look forward to tutoring you. I believe that it will be exciting to meet them.
3.00+
2+ Reviews
10+ Question Solved
Related Book For
Principles of Corporate Finance
ISBN: 978-0077404895
10th Edition
Authors: Richard A. Brealey, Stewart C. Myers, Franklin Allen
Question Posted:
Students also viewed these Corporate Finance questions
-
The Basalt Corporation is considering a new venture. Management has made the following cash flow estimates for the project over the next three years under assumptions reflecting best, worst, and most...
-
Use Figure 32.11 as a starting point for this problem and consider the initial impact of the following circumstances on the aggregate demand, long-run aggregate supply, and short-run aggregate supply...
-
Financial statements often serve as a starting point in formulating budgets. Review Apple's financial statements in Appendix A to determine its cash paid for acquisitions of property, plant, and...
-
7. Given : (i) Losses follow exponential distribution with mean 1000. (ii) There is a deductible of 500. each (i) 10 losses are expected to exceed the deductible / year. A. Determine the amount to...
-
A person arrives at a certain bus stop each morning. The waiting time, in minutes, for a bus to arrive is uniformly distributed on the interval (0, 15). a. Find the mean waiting time. b. Find the...
-
Kojima Company is planning to produce 600,000 power drills for the coming year. The com- pany uses direct labour hours to assign overhead to products. Each drill requires 0.75 standard hour of labour...
-
What factors have led to increased organizational interest in HR metrics and workforce analytics?
-
Using the data from Exercise 6.18, compute the equivalent units of production for each of the four departments using the FIFO method. In exercise The following data are for four independent...
-
XYZ Corp recorded the following Journal Entry in 2 0 1 9 : CIP 2 8 , 0 0 0 Construction Expenses 1 3 2 , 0 0 0 Revenue 1 6 0 , 0 0 0 The project is 4 5 % complete as of December 3 1 st , 2 0 1 9 ....
-
An accounting entry is required, with one exception: the annual change in employee pay rates, Trans. Document ? Dec. Flowchart Description Received customer purchase order No. 53426 (Doc. No. 4) from...
-
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.75 million per year for 10 years. The opportunity cost of capital...
-
In Footnote 15 we referred to the MilesEzzell discount rate formula, which assumes that debt is not rebalanced continuously, but at one-year intervals. Derive this formula. Then use it to unlever...
-
Think of a program you have used that is unacceptably slow. Identify the specific operations that make the program slow. Identify other basic operations that the program performs quickly enough.
-
Given X(dB) = 10 log 10 X, find X(dB) for (a) X = 63 2 , (b) X = 4000, (c) X = 1/2500 .
-
Outsourcing to Indiaespecially in information technology (IT)has been going on for several decades. This case is on the final frontier of outsourcing to Indiacommercial surrogacy. Surrogacy...
-
How would you calculate the present value of an investment that produced cash flows of $100 received at the end of year 1 and $700 at the end of year 2?
-
The Federal Reserve has four tools of conventional monetary policy. a. The target range for the federal funds rate: i. Set by the FOMC, it is the intended range for the interest rate charged by...
-
The dynamic aggregate demand curve is a downward-sloping relationship between inflation and the quantity of output demanded by those who use it: a. Aggregate expenditure = Consumption + Investment +...
-
It concerns the transition of individuals between social classes defined on the basis of income or occupation. Sociologists distinguish inter-generational mobility from parents class to childs class...
-
The Ferris wheel in the figure has a radius of 68 feet. The clearance between the wheel and the ground is 14 feet. The rectangular coordinate system shown has its origin on the ground directly below...
-
You are given the sample space S = {a, b, c, d, e} and the events A = {a, c, e} and B = {b, d, e}. (a) List the events AUB, ANB, A, B, AMB, and (AUB). (b) Draw a Venn diagram for An B.
-
Describe some of the ways that the choice of accounting technique can temporarily depress or inflate earnings.
-
How would rapid inflation affect the accuracy and relevance of a manufacturing companys balance sheet and income statement? Does your answer depend on how much debt the company has issued?
-
In 1970 United Airlines bought four new jumbos for $21.8 million each. These planes were written down straight-line over 16 years to a residual value of $0.2 million each. However, they could have...
-
1. Refer to the graph provided. Price, cost of unit $15- 9 MC ATC MR = P = D a. At what level of output does the firm maximize profit? Explain how you know. b. At the profit-maximizing quantity of...
-
A bond issued 10 years ago had a face value of $2,000; a coupon rate of 5%; and a yield of 6% when it was sold last month in the secondary bond market. At what price did the bond sell in the...
-
What are the assertions affected by the earlier list on what could go wrong in the post to the general journal process? The assertions to use are Completeness Existence/Occurrence Presentation and...
Study smarter with the SolutionInn App