Question: Construct a new version of Table 4.7, assuming that the concatenator division grows at 20%, 12%, and 6%, instead of 12%, 9%, and 6%. You

Construct a new version of Table 4.7, assuming that the concatenator division grows at 20%, 12%, and 6%, instead of 12%, 9%, and 6%. You will get negative early free cash flows.

a. Recalculate the PV of free cash flow. What does your revised PV say about the division's PVGO?

b. Suppose the division is the public corporation Concatco, with no other resources. Thus it will have to issue stock to cover the negative free cash flows. Does the need to issue shares change your valuation? Explain.

TABLE 4.7

10 10.00 11.20 12.54 14.05 15.31 16.69 18.19 19.29 20.44 21.67 .20 1.34 151 1.69 84 2.00 2182.3 245 2.60 .20 134 1.51 126 38 150 1.09 1.16 1.23 1.30 0.00 0.00 0.00 0.42 0.46 0.50 1.09 1.16 1.23 130 11.20 12.54 14.05 15.31 16.69 18.19 19.29 20.44 21.67 22.97 0.12 0.12 0.12 0.12 0.12 012 01 0.12 0.12 0.12 0.12 0.12 0.12 0.09 0.09 0.09 0.06 0.06 0.06 0.06 0.12 0.12 0.12 0.09 0.09 0.09 006 0.06 0.06 3 6 7 8 Asset value, start of year Earnings Investment Free cash flow (FCF) Asset value, end of year Return on assets (ROA) Asset growth rate Earnings growth rate, from previous year

Step by Step Solution

★★★★★

3.40 Rating (162 Votes )

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock

Given data Input variables Growth rate Years 14 20 Growth rate Years 57 12 Growth ra... View full answer

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Document Format (1 attachment)

1084-B-C-F-P-V(710).xlsx

300 KBs Excel File

Students Have Also Explored These Related Corporate Finance Questions!

Construct a new version of Table 4.7, assuming that competition drives down profitability (on existing assets as well as new investment) to 11.5% in year 6, 11% in year 7, 10.5% in year 8, and 8% in...

Construct a new version of Table, assuming that competition drives down profitability (on existing assets as well as new investment) to 11.5% in year 6, 11% in year 7, 10.5% in year 8, and 8% in year...

Suppose the concatenator division, which we valued based on Table, is spun off as an independent company, Concatco, with 1 million shares of common stock outstanding. What would each share sell for?...

34. Valuing a business Construct a new version or Table 4.8, assuming that the concatenator division grows at 20% 12%, and 6%, instead of 12%,9%, and 6%. You will get negative early free cash flows....

3. Valuing a business Construct a new version of Table 4.8, assuming that the concatenator division grows at 20%, 12%, and 6%, instead of 12%, 9%, and 6%. You will get negative early free cash flows....

Valuing a business Construct a new version of Table 4 . 8 , assuming that the concatenator division grows at 2 0 % , 1 2 % , and 6 % , instead of 1 2 % , 9 % , and 6 % . You will get negative early...

32. Valuing a business (S4.6) Construct a new version of Table 4.8, assuming that Concatenator grows at 20%, 12%, and 6%, instead of 12%, 9%, and 6%. You will get negative early free cash flows. a....

EDIT 2: Found out how to add pictures, thanks! EDIT: Simply asked: When evaluating stocks using the DCF model, why do some factors that influence the growth rate (ROE change due to competition f.e.)...

Welcome! Please read this page (in particular) very carefully. Instructions You need to understand how to send your assignments (deliverables) Instructor: to your instructor. The tabs (bottom of each...

ITM 309: Business Information Technology and Systems Spring 2016 Watson and the new era of cognitive systems Jerry Haan IBM Cloud Ecosystem Development January 27, 2016 2013 International Business...

Find the volume of the solid in the first octant that is bounded by the graphs of z = 1- x, y = 3x and y = 4.

By using risk-neutral probabilities, find the price of a six-month European call option with a strike $975 on a six-month 1,000 face zero-coupon bond. Assume (1) = 5.1%, r(.5) = 5%,and r(1) can be...

What does an apostrophe indicate to the reader?

Recognize common application areas for LP

Here are some data for five companies in the same industry: You have been asked to calculate a measure of times-interest-earned for the industry. Discuss the possible ways that you might calculate...

Look again at Table 28.11. Calculate a common-size balance sheet and income statement for Estée Lauder. Table 28.11 End of Year Start of Year Balance Sheet 2 Assets Current assets: Cash and...

Look again at Table 28.11. At the end of fiscal 2011 Estée Lauder had 197 million shares outstanding 21 with a share price of $105. The company's weighted-average cost of capital was about...

(Java) Create a simple Servlet Filter application and design a UML class diagram showing its usage and purpose.

Question 3 70 adults with gum disease were asked the number of times per week they used to floss before their diagnoses. The (incomplete) results are shown below: # of times floss per week Frequency...

Pleas explain steps Exit polling is a popular technique used to determine the outcome of an election prior to results being tallied. Suppose a referendum to increase funding for education is on the...