Integrative Case 10.1 involves projecting financial statements for Walmart for Years +1 through +5. The following data for Walmart include the actual amounts for 2015 and the projected amounts for Years +1 through +5 for comprehensive income and common shareholders' equity, assuming it will use implied dividends as the financial flexible account to balance the balance sheet (amounts in millions).

Assume that the market equity beta for Walmart at the end of 2015 was 1.00. Assume that the risk-free interest rate was 3.0% and the market risk premium was 6.0%. Also assume that Walmart had 3,162 million shares outstanding at the end of 2015, and share price was $67.50.

REQUIRED
a. Use the CAPM to compute the required rate of return on common equity capital for Walmart.
b. Compute the weighted-average cost of capital for Walmart as of the start of Year +1. At the end of 2015, Walmart had $50,034 million in outstanding interest-bearing debt on the balance sheet and no preferred stock. Assume that the balance sheet value of Walmart's debt is approximately equal to the market value of the debt. Assume that at the start of Year +1, it will incur interest expense of 5.0% on debt capital and that its average tax rate will be 32.0%. Walmart also had $3,065 million in equity capital from non controlling interests. Assume that this equity capital carries a 12.6% required rate of return. (For our forecasts, we assume non controlling interests receive dividends equal to the required rate of return each year.)
c. Use the clean surplus accounting approach to derive the projected dividends for common shareholders for Years +1 through +5 based on the projected comprehensive income and shareholders' equity amounts. (Throughout this case, you can ignore dividends to noncontrolling interests.)
d. Use the clean surplus accounting approach to project the continuing dividend to common shareholders in Year +6. Assume that the steady-state long-run growth rate will be 3% in Years +6 and beyond.
e. Using the required rate of return on common equity from Requirement a as a discount rate, compute the sum of the present value of dividends to common shareholders for Walmart for Years +1 through +5.
f. Using the required rate of return on common equity from Requirement a as a discount rate and the long-run growth rate from Requirement d, compute the continuing value of Walmart as of the beginning of Year +6 based on its continuing dividends in Years +6 and beyond. After computing continuing value, bring continuing value back to present value at the start of Year +1.
g. Compute the value of a share of Walmart common stock, as follows:
(1) Compute the sum of the present value of dividends including the present value of continuing value.
(2) Adjust the sum of the present value using the midyear discounting adjustment factor.
(3) Compute the per-share value.
h. Using the same set of forecast assumptions as before, recompute the value of Walmart shares under two alternative scenarios. To quantify the sensitivity of your share value estimate for Walmart to these variations in growth and discount rates, compare (in percentage terms) your value estimates under these two scenarios with your value estimate from Requirement g.

€¢ Scenario 1: Assume that Walmart's long-run growth will be 2%, not 3% as before, and assume that its required rate of return on equity is 1 percentage point higher than the rate you computed using the CAPM in Requirement a.

€¢ Scenario 2: Assume that Walmart's long-run growth will be 4%, not 3% as before, and assume that its required rate of return on equity is 1 percentage point lower than the rate you computed using the CAPM in Requirement a.
i. What reasonable range of share values would you expect for Walmart common stock? Where is the current price for Walmart shares relative to this range? What do you recommend?

Actual Projected Year +3 Year +2 Year +4 Year +5 Year +1 2015 Comprehensive income Common shareholders' equity: Paid-in Capital Retained Earnings Accumulated Other $ 15,267 $ 15,858 $ 14,979 $ 10,651 $ 14,696 $15,560 $ 2,122 90,021 $ 2,388 82,491 $ 2,186 $ 2,251 87,776 $ 2,319 85,407 $ 2,460 79,029 89,589 Comprehensive Income Total Common Equity (11,597) $ 78430 (11,597) (11,597) (11,597) (11,597) $73,283 (11,597) $ 69,892 $ 76,129 $ 80,546 $ 80,178