2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring a tech company. You are wondering what price would be appropriate to offer. You take a look at the company's financial statements, and see that they expect the following accounting numbers for the next 5 years (in thousands of dollars): EBIT САРЕХ Depreciation Accounts Receivable 600 Accounts Payable 2022 2023 2024 2025 5,000 7,000 8,000 9,000 3,000 3,500 4,000 5,000 100 300 400 600 800 1,000 1,000 1,000 1,000 400 900 The current corporate tax rate is 35%. The market return is 10%, and the current risk-free interest rate is 2%. The company says that it will be able to sustain its cash flows at the 2025 level indefinitely after 2025. Note: Do not include incorporate tax shields into your calculations, you only need to account for taxes when calculating free cash flows. (a) What are the free cash flows of the tech company from 2022 to 2025? (Note: you can assume that net working capital in 2021 is 0) (b) You see that the tech company operates with no debt, and is therefore all-equity financed. You look at the correlation between the market and the company's stock returns, and calculate that its stock beta is 1.2. What is the appropriate discount rate with which to discount the company's cash flows by? (c) What is the terminal value of the company as of 2025? What is the present value of this terminal value? (d) What is the total enterprise value of the company in 2021? 2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring a tech company. You are wondering what price would be appropriate to offer. You take a look at the company's financial statements, and see that they expect the following accounting numbers for the next 5 years (in thousands of dollars): EBIT САРЕХ Depreciation Accounts Receivable 600 Accounts Payable 2022 2023 2024 2025 5,000 7,000 8,000 9,000 3,000 3,500 4,000 5,000 100 300 400 600 800 1,000 1,000 1,000 1,000 400 900 The current corporate tax rate is 35%. The market return is 10%, and the current risk-free interest rate is 2%. The company says that it will be able to sustain its cash flows at the 2025 level indefinitely after 2025. Note: Do not include incorporate tax shields into your calculations, you only need to account for taxes when calculating free cash flows. (a) What are the free cash flows of the tech company from 2022 to 2025? (Note: you can assume that net working capital in 2021 is 0) (b) You see that the tech company operates with no debt, and is therefore all-equity financed. You look at the correlation between the market and the company's stock returns, and calculate that its stock beta is 1.2. What is the appropriate discount rate with which to discount the company's cash flows by? (c) What is the terminal value of the company as of 2025? What is the present value of this terminal value? (d) What is the total enterprise value of the company in 2021? 2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring a tech company. You are wondering what price would be appropriate to offer. You take a look at the company's financial statements, and see that they expect the following accounting numbers for the next 5 years (in thousands of dollars): EBIT САРЕХ Depreciation Accounts Receivable 600 Accounts Payable 2022 2023 2024 2025 5,000 7,000 8,000 9,000 3,000 3,500 4,000 5,000 100 300 400 600 800 1,000 1,000 1,000 1,000 400 900 The current corporate tax rate is 35%. The market return is 10%, and the current risk-free interest rate is 2%. The company says that it will be able to sustain its cash flows at the 2025 level indefinitely after 2025. Note: Do not include incorporate tax shields into your calculations, you only need to account for taxes when calculating free cash flows. (a) What are the free cash flows of the tech company from 2022 to 2025? (Note: you can assume that net working capital in 2021 is 0) (b) You see that the tech company operates with no debt, and is therefore all-equity financed. You look at the correlation between the market and the company's stock returns, and calculate that its stock beta is 1.2. What is the appropriate discount rate with which to discount the company's cash flows by? (c) What is the terminal value of the company as of 2025? What is the present value of this terminal value? (d) What is the total enterprise value of the company in 2021? 2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring a tech company. You are wondering what price would be appropriate to offer. You take a look at the company's financial statements, and see that they expect the following accounting numbers for the next 5 years (in thousands of dollars): EBIT САРЕХ Depreciation Accounts Receivable 600 Accounts Payable 2022 2023 2024 2025 5,000 7,000 8,000 9,000 3,000 3,500 4,000 5,000 100 300 400 600 800 1,000 1,000 1,000 1,000 400 900 The current corporate tax rate is 35%. The market return is 10%, and the current risk-free interest rate is 2%. The company says that it will be able to sustain its cash flows at the 2025 level indefinitely after 2025. Note: Do not include incorporate tax shields into your calculations, you only need to account for taxes when calculating free cash flows. (a) What are the free cash flows of the tech company from 2022 to 2025? (Note: you can assume that net working capital in 2021 is 0) (b) You see that the tech company operates with no debt, and is therefore all-equity financed. You look at the correlation between the market and the company's stock returns, and calculate that its stock beta is 1.2. What is the appropriate discount rate with which to discount the company's cash flows by? (c) What is the terminal value of the company as of 2025? What is the present value of this terminal value? (d) What is the total enterprise value of the company in 2021? 2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring a tech company. You are wondering what price would be appropriate to offer. You take a look at the company's financial statements, and see that they expect the following accounting numbers for the next 5 years (in thousands of dollars): EBIT САРЕХ Depreciation Accounts Receivable 600 Accounts Payable 2022 2023 2024 2025 5,000 7,000 8,000 9,000 3,000 3,500 4,000 5,000 100 300 400 600 800 1,000 1,000 1,000 1,000 400 900 The current corporate tax rate is 35%. The market return is 10%, and the current risk-free interest rate is 2%. The company says that it will be able to sustain its cash flows at the 2025 level indefinitely after 2025. Note: Do not include incorporate tax shields into your calculations, you only need to account for taxes when calculating free cash flows. (a) What are the free cash flows of the tech company from 2022 to 2025? (Note: you can assume that net working capital in 2021 is 0) (b) You see that the tech company operates with no debt, and is therefore all-equity financed. You look at the correlation between the market and the company's stock returns, and calculate that its stock beta is 1.2. What is the appropriate discount rate with which to discount the company's cash flows by? (c) What is the terminal value of the company as of 2025? What is the present value of this terminal value? (d) What is the total enterprise value of the company in 2021? 2. You are the CEO of a major conglomerate in 2021, and are thinking of acquiring a tech company. You are wondering what price would be appropriate to offer. You take a look at the company's financial statements, and see that they expect the following accounting numbers for the next 5 years (in thousands of dollars): EBIT САРЕХ Depreciation Accounts Receivable 600 Accounts Payable 2022 2023 2024 2025 5,000 7,000 8,000 9,000 3,000 3,500 4,000 5,000 100 300 400 600 800 1,000 1,000 1,000 1,000 400 900 The current corporate tax rate is 35%. The market return is 10%, and the current risk-free interest rate is 2%. The company says that it will be able to sustain its cash flows at the 2025 level indefinitely after 2025. Note: Do not include incorporate tax shields into your calculations, you only need to account for taxes when calculating free cash flows. (a) What are the free cash flows of the tech company from 2022 to 2025? (Note: you can assume that net working capital in 2021 is 0) (b) You see that the tech company operates with no debt, and is therefore all-equity financed. You look at the correlation between the market and the company's stock returns, and calculate that its stock beta is 1.2. What is the appropriate discount rate with which to discount the company's cash flows by? (c) What is the terminal value of the company as of 2025? What is the present value of this terminal value? (d) What is the total enterprise value of the company in 2021?
Expert Answer:
Answer rating: 100% (QA)
a Free cash flows EBIT 1tax rate depreciation change in net ... View the full answer
Related Book For
International Business The Challenges of Globalization
ISBN: 978-0133866247
8th edition
Authors: John Wild, Kenneth Wild
Posted Date:
Students also viewed these accounting questions
-
You are the CEO of Dry Bottoms Diaper Service, which provides cloth diaper delivery, pick up, and laundering. Your customer base consists of a small number of upper middle class and wealthy families...
-
You are the CEO of a large health services organization (HSO) in Florida. Your HSO has inpatient and outpatient facilities, home healthcare services, and every other service your patient population...
-
You are the CEO of a newly incorporated retail firm that will sell DKNY and Tommy Hilfiger along with other designer clothing. Your job is to set up an accounting information system to maintain...
-
Scott and Associates, Inc., is an accounting firm that has three new clients. Project leaders will be assigned to the three clients. Based on the different backgrounds and experiences of the leaders,...
-
Northend Motors sold a new BMW to Salvador Frezatti. The list price of the new car was $40,000. Mr. Frezatti traded in a 5-year old Audi that has a Blue Book value of $15,000. Northend also offered a...
-
What are the strategic planning time frames? How do they work together?
-
Show what happens to producer surplus, worker surplus, and the gains from trade as workers migrate from a low-wage to a high-wage region.
-
Miller Corporation has a premium bond making semiannual payments. The bond pays a coupon of 8 percent, has a YTM of 6 percent, and has 13 years to maturity. The Modigliani Company has a discount bond...
-
Your firm has debt worth $250,000, with a cost of debt of 9 percent. It faces a 20 percent tax rate. If an indentical unlevered firm has a total value of 450,000, under Miller and Modigliani model...
-
Q: A Howe scissors roof truss is loaded as shown. Determine the force in members DF, DG, and EG. 1.6 kips 1.6 kips 1.6 kips 1.6 kips 0.8 kip 1.6 kips 0.8 kip6 ft D. H B G L4.5 ft E A K 8 ft 8 ft 8...
-
A 23.7 kg kid slides down a frictionless water slide at 47.2 What is her acceleration? (Unit = m/s)
-
Consider two waves \(X\) and \(Y\) traveling in the same medium. The two carry the same amount of energy per unit time, but \(\mathrm{X}\) has half the amplitude of \(\mathrm{Y}\). What is the ratio...
-
You pluck a guitar string so as to produce a standing wave for which \(\lambda=1.3 \mathrm{~m}\). What is the maximum value of the string's displacement at a position \(0.500 \mathrm{~m}\) from the...
-
A cyclist exerts a vertical force on a bike pedal. This pedal is at the end of a crank that is \(0.20 \mathrm{~m}\) long and pivoted to rotate about the axle of the chain wheel. If the cyclist pushes...
-
(a) What is the largest income category, and what percentage of the whole does it represent? (b) What is the percentage of individuals who are in the highest income category? (c) What is the second...
-
(a) What is the largest employment category, and what percentage of the total does it represent? (b) What is the second largest employment category, and what is its percentage? (c) What is the...
-
One of the most important trends in the world after the Second World War has been the role of the United States. Which of the following best describes the circumstance that enabled the United States...
-
What did Lennox gain by integrating their WMS, TMS, and labor management systems?
-
Export/import financing that presents the most risk for exporters is called what?
-
1. Which legal system decides cases by interpreting the law on the basis of tradition, precedent, and usage? 2. Which legal system is based on a detailed set of written rules and statutes that...
-
Because labormanagement relations are human relations they are rooted in what?
-
Earnings is calculated deducting: A. Dividends on ordinary shares. B. Dividends on preference shares. C. Tax expense. D. Interest expense.
-
Set out in Figure 16.10 are summarized balance sheets and income statements for F Co. for 20X1 and 20X2. You are required to: Figure 16.10 a. prepare a table of ratios, covering all aspects of...
-
Under IFRS, income statements are required to show: A. Extraordinary items. B. Unusual items. C. Exceptional items. D. None of the above.
Study smarter with the SolutionInn App