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?
Expert Answer:
Answer rating: 100% (QA)
my answer is as shown in the excel format below b Cost of equity is calculated in excel and ... 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...
-
Stock Valuation While it comes to investing, picking the right stock plays a crucial role. Careful research and patience are needed. One needs to check several aspects of the company before...
-
Compute the total job cost for each of the following scenarios: a. If the direct labor cost method is used in applying factory overhead and the predetermined rate is 100%, what amount should be...
-
Frank Meram attended a presentation by Robert MacDonald, who was promoting his new book, Cheat to Win. MacDonald was a multimillionaire who had started as an insurance agent and built his company,...
-
Consider boiling of water under sea-level conditions in a copper vessel. Calculate and plot the heat flux vs. \(\Delta T\) diagram for water at three different pressures. Show the temperature at the...
-
Is problem requires the use of ACL software. Use the Metaphor_Trans_All file in ACL Demo, which is a file of outstanding sales invoices (each row represents an invoice transaction). The suggested...
-
. Explain how positive and negative reinforcement can be used as an appropriate intervention when addressing behaviours of concern?
-
Jackson's Vacuum company makes two types of vacuums: Basic and Advanced. The factory is set up into 3 working departments. Both vacuums utilize process #1 to assemble the basic components. Those...
-
Write an Individual Report on Working in International Teams.
-
The quality inspection team at a plant for medium size vehicles intends to compare the acceptable thickness of two types of brake pads. The expected thickness of the brake pads is 12 milli meters. A...
-
The following accounts and amounts (balances are normal balances) were taken from the records of Prider Manufacturers Ltd at 30 June 2019. Required (a) Prepare a cost of goods manufactured statement...
-
Using the information from project 2 and information found on the internet, write a one-page paper on why these types of advertisements are used. Support your answer with information provided in the...
-
On 30 June 2019 the following information appeared in the accounting records of Ndung and Mkoka. Balance of Accounts Receivable Control account, $3725 Total of schedule of accounts receivable,...
-
The following is a set of data from a sample of n = 7: a. Calculate the first quartile (Q1), the third quartile (Q3), and the interquartile range. b. Find and list the five-number summary. c....
-
Develop a human resource development (HRD) plan. The Sports Board does not have a formal training program. Given their current situation and the fact that promotions were due to seniority, your plan...
-
Differentiate. y = ln(3x + 1) ln(5x + 1)
-
A special ability of a company that competitors find extremely difficult or impossible to equal is called a what?
-
Deciding whether to keep a marketing strategy the same or modify it a broad is also known as what?
-
Why might a firm buy a product rather than make it in-house?
-
A project under consideration has a 10-year projected life. The initial investment for the project is estimated to have a mean of \(\$ 10,000\) and a standard deviation of \(\$ 1,000\). The annual...
-
True or False: In determining the optimum replacement interval, it is necessary to assume negligible salvage values.
-
Uncertainty can impact many elements of an engineering economic analysis. Given the list of factors below, rank them from most to least uncertain, and briefly justify why you ranked them in that...
Study smarter with the SolutionInn App