Modify Table on the assumption that competition eliminates any opportunities to earn more than WACC on new
Question:
Transcribed Image Text:
TABLE Latest Year 0 Forecast 3 2 4 6 Sales Cost of goods sold EBITDA (1-2) Depreciation Profit before tax (EBIT) (3-4) 83.6 63.1 20.5 89.5 95.8 102.5 76.3 26.1 11.3 106.6 66.2 71.3 23.3 24.4 10.6 13.4 13.8 110.8 115.2 118.7 90.2 27.728.228.5 12.7 13.1 15.4 15.5 15.4 5.4 10.0 87.0 26.6 12.3 17.2 14.9 6 Profit after tax (5-6) B.7 10.0 Investment in fixed assets Investment in working capital Free cash flow 7+4-8-9 14.6 15.516 16.6 15.0 15.6 16.2 15.9 0.8 0.5 0.6 2.5 3.5 PV free cash flow, years 1-6 PV horizon value PV of company 20.3 67.6(Horizon value in year 6) 13.4 87.9 Assumptions: Sales growth, % Costs (percent of sales Working capital (percent of sales) Net fixed assets (percent of sales) Depreciation (percent of net fixed assets) 6.3 75.5 13.3 79.2 4.0 75.0 13.0 79.0 74.0 74.5 13.0 13.0 74.5 13.0 79.0 79.0 79.0 4.0 75.075.76.0 13.0 13.0 13.0 79.0 14.0 79.079.0 14.0 14.0 14.0 14.0 Tax rate, % WACC, % Long-term growth forecast, % 35.0 9.0 Fixed assets and working capital Gross fixed assets Less accumulated depreciation Net fixed assets Net working capital 95.0 29.0 66.0 109.6 125.141.8 60.8 80.9 13.3 8.9 49.5 70.775.6 11.6 12.4 156.8 72.6 84.2 13.9 172.4188.6 204.5 84.997.61107 93.8 144 15.0 15.4 87.5
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 46% (15 reviews)
The table below is a modification of Table based on the assumption that after year 7 Sales remain co...View the full answer
Answered By
Aysha Ali
my name is ayesha ali. i have done my matriculation in science topics with a+ . then i got admission in the field of computer science and technology in punjab college, lahore. i have passed my final examination of college with a+ also. after that, i got admission in the biggest university of pakistan which is university of the punjab. i am studying business and information technology in my university. i always stand first in my class. i am very brilliant client. my experts always appreciate my work. my projects are very popular in my university because i always complete my work with extreme devotion. i have a great knowledge about all major science topics. science topics always remain my favorite topics. i am also a home expert. i teach many clients at my home ranging from pre-school level to university level. my clients always show excellent result. i am expert in writing essays, reports, speeches, researches and all type of projects. i also have a vast knowledge about business, marketing, cost accounting and finance. i am also expert in making presentations on powerpoint and microsoft word. if you need any sort of help in any topic, please dont hesitate to consult with me. i will provide you the best work at a very reasonable price. i am quality oriented and i have 5 year experience in the following field.
matriculation in science topics; inter in computer science; bachelors in business and information technology
_embed src=http://www.clocklink.com/clocks/0018-orange.swf?timezone=usa_albany& width=200 height=200 wmode=transparent type=application/x-shockwave-flash_
4.40+
11+ Reviews
14+ 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
-
On the assumption that the tension required to keep a sample at a constant length is proportional to the temperature (t = aT, the analogue of p T), show that the tension can be ascribed to the...
-
The logic of pooling rests heavily on the assumption that no substantive economic transaction occurs between the combinor and stockholders of the combinee. Evaluate this assumption.
-
Rework problem 1 from Chapter, on the assumption that Gus is the only cab driver in town. a. The price of gas falls. b. The rental price of cabs falls. c. Word gets out that Gus is a really lousy...
-
DS Unlimited has the following transactions during August. August 6 Purchases 88 handheld game devices on account from GameGirl, Inc., for $290 each, terms 1/10, n/60. August 7 Pays $490 to Sure...
-
Refer to Exercise 3. Suppose that the diameters of 10 pores are independent. a. Find the probability that more than seven of them have diameters less than 3 microns. b. Find the probability that...
-
Consider the spot weld shear strength data in Exercise 6-23. Does the normal distribution seem to be a reasonable model for these data? Perform an appropriate goodness-of-fit test to answer this...
-
The rigid bar is supported by the pin-connected rod CB that has a cross-sectional area of 500 mm2 and is made of A-36 steel. Determine the vertical displacement of the bar at B when the load is...
-
Hasbro used to manufacture a toy called Wonder World Aquarium. The toy included a powder that, when mixed with water, formed a gel that filled a plastic aquarium. Children could then place plastic...
-
12 Brooklyn files as a head of household for 2023. They claimed the standard deduction of $20,800 for regular tax purposes. Their regular taxable income was $80,000. What is Brooklyn's AMTI?...
-
A simply supported pretensioned beam has a span of 75 ft (22.9 m) and the cross section shown in Figure P3.1. It is subjected to a uniform gravitational live-load intensity W =1,200 plf (17.5 kN/m)...
-
The WACC formula assumes that debt is rebalanced to maintain a constant debt ratio D/V. Rebalancing ties the level of future interest tax shields to the future value of the company. This makes the...
-
Other things equal, would you expect the difference between the price of a Treasury bond and a corporate bond to increase or decrease with a. The companys business risk? b. The degree of leverage?
-
Teflon is inert, tough, and can tolerate high temperatures because the bonds between carbon and fluorine in its structure are extremely strong. What does this suggest about the chemical activity of...
-
What is the distinguishing feature of how municipal bonds are taxed?
-
Six particles in a container can move in only one of six directions: up, down, left, right, forward, and backward. If the particles move randomly such that each collides and changes direction every...
-
To a vessel that contains \(1.00 \mathrm{~mol}\) of monatomic ideal gas \(\mathrm{A}\) is added \(0.100 \mathrm{~mol}\) of monatomic ideal gas \(\mathrm{B}\). The mass of each atom of gas A is \(3.35...
-
What is an efficient market?
-
Why do we use the WACC in the discounted free cash flow model?
-
Of the eight examples presented in this chapter, which a) already have benefited from ABC and/ or lean without necessarily identifying it as so, and/or b) could benefit from ABC applications?
-
Solve each equation or inequality. |6x8-4 = 0
-
Answer the following questions by referring to the MINITAB output of Fords current ratio: (a) Is the frequency histogram of Fords current ratio symmetric or skewed? (b) Compare and analyze the means,...
-
Our model of Executive Paper is an example of a top-down planning model. Some firms use a bottom-up financial planning model, which incorporates forecasts of revenues and costs for particular...
-
Corporate financial plans are often used as a basis for judging subsequent performance. What do you think can be learned from such comparisons? What problems are likely to arise, and how might you...
-
What problems are likely to be encountered in keeping the financial plan up-to-date?
-
Lake Incorporated and the River, Incorporated reported net incomes of $205,000 and $164,000, respectively, for the most recent fiscal year. Both companies had 41,000 shares of common stock issued and...
-
What effect Eventually, BREXIT will make on EU? How it will benefit UK? What will be the possible outcome?
-
Merchant Company purchased property for a building site. The costs associated with the property were: Purchase price Real estate commissions Legal fees Expenses of clearing the land Expenses to...
Study smarter with the SolutionInn App