Question: 2 3 Following are the financial statement numbers and select ratios for Simpson-Davis Corp. for the year ended December 31, 2021 4 5 2021

2 3 Following are the financial statement numbers and select ratios for

2 3 Following are the financial statement numbers and select ratios for Simpson-Davis Corp. for the year ended December 31, 2021 4 5 2021 2022 6 Revenue 7 NOPAT 8 NOA 112,298 114,544 5,504 5,613 38,080 38,828 2023 116,835 5,725 39,605 2024 2025 terminal 119,172 121,555 122,771 5,839 5,956 6,016 40,397 41,205 41,617 9 10 Forecast Assumptions and other financial information are as follows: 11 12 Revenue Growth 2.0% 13 Terminal Growth Rate 1.0% 14 Net Operating Profit Margin (NOPM) 4.9% 15 Net Operating Asset Turnover (NOAT) 2.95 16 Discount Rate (WACC) 6.0% 17 Shares outstanding (millions) 1,909 18 Stockholders' Equity 27,269 19 Net Nonoperating Obligations (NNO) 10,424 20 Non Controlling Interest 387 21 22 23 a) Use the discounted cash flow (DCF) model to estimate the value of Simpson-Davis equity per share at December 31, 2021. 24 25 b) Simpson-Davis shares closed at $41.37 per share on December 31, 2021. How does your valuation compare with the closing price? Comment on any difference. 26 27 28

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

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

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

QUESTION 1 Which one of the following statements is not part of the "bundle of rights" enjoyed by a fee simple owner of property? a. The right to possess the property b. The right to control what...

The use of analytical procedures based on the financial statements is highly recommended for both Questions 1 and 2. The purpose of questions 2 is not to understand competitive issues, rather, focus...

A register file has 16 registers each having 16 bits. The registers RF[0] to RF[15] contain positive or negative integers. Design an HLSM which will find the sum of absolute values of the 16 integers...

Assignment Description The final assignment for MBA 675 is to demonstrate one's understanding of the importance of the operations of a firm through an examination of the firm's operations strategy...

Following are the financial statement numbers and select ratios for Simpson-Davis Corp. for the year ended December 31, 2021 Revenue NOPAT NOA Forecast Assumptions and other financial information are...

Following are financial statement numbers and ratios for Salsa Incorporated for the year ended December 31, Year 1 (in millions). NOPAT $578.6 NOA $3,496.4 Net operating profit margin (NOPM) 15.9%...

Following are financial statement numbers and ratios for Salsa Incorporated for the year ended December 31, Year 1 (in millions). NOPAT NOA Net operating profit margin (NOPM) Net operating asset...

Following are financial statement numbers and ratios for Salsa Incorporated for the year ended December 31, Year 1 (in millions). NOPAT $578.6 NOA $3,496.4 Net operating profit margin (NOPM) 15.9%...

Following are financial statement numbers and ratios for Your-Health Corporation for the year ended December 31, Year 6. Year 6 Total revenue (in millions) $159,773 Net operating profit margin (NOPM)...

Following are financial statement numbers and ratios for Your-Health Corporation for the year ended December 31, Year 6. Year 6 Total revenue (in millions) $213,031 Net operating profit margin (NOPM)...

Following are financial statement numbers and ratios for Martin Corp. for the year ended December 31, Year 1 Total revenue in millions Net operating profit margin (NOPM) Net operating asset turnover...

YTM can also be calculated directly in the spreadsheet using the function=YIELD (Al, A2, An) where n is the last cell with inputs for the problem. The user inputs settlement date, maturity date,...

Write the function whose graph is the graph of y = |x|, but stretched by a factor of 2, shifted up four units, and shifted to the left six units. Graph the function on the interval [-10, 10].

what are the major types of fringe benefits covered by sec . 1 3 2 ? are such benefits available to employees only or may the benefits also be offered to spouses, dependents and retirees?

The covariance of X and Y, if Y is related to X by Y = ax + b is given as a. VAR(X) .a O a. E[X]. VAR(x) .b O a. E[X]. E(X). VAR(X) .c O a. a. E[X] .VAR(X) .d O

Two random variables are orthogonal if .a O E[XY] = 0 .b O E[X]E[Y] = 0 .c O E[XJE[V] = 1 .d O E[XY] = 1

Prove that the abelian group of order 6 must be cyclic.

Let A and Ba random variables wit the following information: E[A]=3, E[A]=13 E[B]=4, E[B]= 25, the correlation coefficient p = 1/2 the variance of A equals to : Select one: O a. none of these O b. 15...

6 Theory of Machines 5. A shaft carries five masses A, B, C, D and E which revolve at the same radius in planes which are equidistant from one another. The magnitude of the masses in planes A, C and...

Steve Jackson (age 51) is a single taxpayer living at 3215 Pacific Dr., Del Mar, CA 92014. His Social Security number is 465-88-9415. In 2012, Steve's earnings and income tax withholding as the...

Bill and Guilda each own 50 percent of the stock of Radiata Corporation, an S corporation. Guilda's basis in her stock is $25,000. On July 31, 2012, Bill sells his stock, with a basis of $40,000, to...

In 2012, Margaret and John Murphy are married taxpayers who file a joint tax return with AGl of $25,000. During the year they incurred the following expenses: Hospitalization insurance...

78 Wind turbine blade stress. Refer to the Wind Engineering (Jan. 2004) study of two types of timberradiata pine and hoop pineused in high-efficiency small wind turbine blades, presented in Exercise...

Legalized gambling is available on several riverboat casinos operated by a city in Mississippi. The mayor of the city wants to know the correlation between the number of casino employees and the...

84 Snow geese feeding trial. Botanists at the University of Toronto conducted a series of experiments to investigate the feeding habits of baby snow geese ( Journal of Applied Ecology , Vol. 32,...