222 3 The purpose of this section is to forecast Unlevered Net Income for Zeel Corp...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
222 3 The purpose of this section is to forecast Unlevered Net Income for Zeel Corp for the current year (2021). Use the assumptions given to complete the analysis and then fill in all shaded cells on the answer chart Assumptions: Forecast Sales Growth Rate (annual) 2 marks per answer (Total of 6) Complete the following chart: Year 1 2021 Year 2 2022 -3.00% 1.50% Year 3 2023 Year 4 2024 Year 5 2025 Sales in 2020 (billions) FCF Growth in Perpetuity Interest Expense as a % of Sales Marketing as a % of Sales 2.00% 4.00% What is Zeel Corp's forecast sales for 2021? (billions) What is Zeel Corp's forecast Gross Profit for 2021? (billions) What is Zeel Corp's forecast Unlevered Net Income for 2021? (billions) 3.00% 20.00 2.50% 7.00% 5.00% Direct Labour as a % of Sales 10.00% General administrative expenses as a % of Sales 19.00% Tax Rate 21.50% Raw materials as a % of Sales 30.00% Terminal EBITDA Multiple 11.00 Net Working Capital as of the end of 2020 (millions) 360 NWC as a % of Sales 1.8% Capital Expenditures as a % of Sales 5.4% Cash (billions) 25 Debt (billions) 400 Current Share price 271.00 Shares Outstanding (billions) 10.00 Weighted average cost of capital Rwacc 9.00% 1 Given the Networking Capital forecasts for Total Corp over the next 5 years, calculate the Net Present Value of the impact on the company's free cash flow projections. The Company's weighted average cost of capital is 8%. Fill in the shaded cells. Net Working Capital Projections NWC Year just ended 10,000 2 10, 200 10, 400 Forecast Year 3 10, 100 4 10, 300 9, 500 a) NPV b) 2 marks Will the Networking Capital requirements increase or decrease the Company's forecast free cashflow? 1 mark 2 The purpose of this section is to complete an analysis on United Health Group and determine an estimate of the intrinsic value of the company. Use the assumptions given to complete the analysis and then fill in all shaded cells on the answer chart below. Assumptions: Complete the following chart: 2 marks per answer (Tota Forecast FCF Growth Rate (annual) Year 1 2021 1.00% Year 2 2022 1.50% Year 3 2023 2.00% What is United Health Group's current Market Capitalization of equity? (billions) What is the forecast FCF in 2021? (billions) Year 4 2024 4.00% Year 5 2025 3.00% What is the forecast terminal value of the FCF in 2025 using growth in perpetuity? (billions) What is the forecast Enterprise Value of the Company today? (billions) FCF in 2020 (billions) 11.16 What is the forecast implied equity value today? (billions) FCF Growth in Perpetuity 2.50% What is the intrinsic value of the shares today? COGS as a % of Revenue 65.00% SG&A as a % of Revenue 19.00% Tax Rate 21.50% Forecast EBITDA 2025 (billions) 21.20 Terminal EBITDA Multiple 12.40 Net Working Capital as of the end of 2020 (millions) 628 NWC as a % of Revenue 1.8% Capital Expenditures as a % of Revenue 5.4% Cash (billions) 9 Debt (billions) 11 Current Share price 13.00 Shares Outstanding (billions) 15.00 Weighted average cost of capital Rwacc 8.00% 3 222 3 The purpose of this section is to forecast Unlevered Net Income for Zeel Corp for the current year (2021). Use the assumptions given to complete the analysis and then fill in all shaded cells on the answer chart Assumptions: Forecast Sales Growth Rate (annual) 2 marks per answer (Total of 6) Complete the following chart: Year 1 2021 Year 2 2022 -3.00% 1.50% Year 3 2023 Year 4 2024 Year 5 2025 Sales in 2020 (billions) FCF Growth in Perpetuity Interest Expense as a % of Sales Marketing as a % of Sales 2.00% 4.00% What is Zeel Corp's forecast sales for 2021? (billions) What is Zeel Corp's forecast Gross Profit for 2021? (billions) What is Zeel Corp's forecast Unlevered Net Income for 2021? (billions) 3.00% 20.00 2.50% 7.00% 5.00% Direct Labour as a % of Sales 10.00% General administrative expenses as a % of Sales 19.00% Tax Rate 21.50% Raw materials as a % of Sales 30.00% Terminal EBITDA Multiple 11.00 Net Working Capital as of the end of 2020 (millions) 360 NWC as a % of Sales 1.8% Capital Expenditures as a % of Sales 5.4% Cash (billions) 25 Debt (billions) 400 Current Share price 271.00 Shares Outstanding (billions) 10.00 Weighted average cost of capital Rwacc 9.00% 1 Given the Networking Capital forecasts for Total Corp over the next 5 years, calculate the Net Present Value of the impact on the company's free cash flow projections. The Company's weighted average cost of capital is 8%. Fill in the shaded cells. Net Working Capital Projections NWC Year just ended 10,000 2 10, 200 10, 400 Forecast Year 3 10, 100 4 10, 300 9, 500 a) NPV b) 2 marks Will the Networking Capital requirements increase or decrease the Company's forecast free cashflow? 1 mark 2 The purpose of this section is to complete an analysis on United Health Group and determine an estimate of the intrinsic value of the company. Use the assumptions given to complete the analysis and then fill in all shaded cells on the answer chart below. Assumptions: Complete the following chart: 2 marks per answer (Tota Forecast FCF Growth Rate (annual) Year 1 2021 1.00% Year 2 2022 1.50% Year 3 2023 2.00% What is United Health Group's current Market Capitalization of equity? (billions) What is the forecast FCF in 2021? (billions) Year 4 2024 4.00% Year 5 2025 3.00% What is the forecast terminal value of the FCF in 2025 using growth in perpetuity? (billions) What is the forecast Enterprise Value of the Company today? (billions) FCF in 2020 (billions) 11.16 What is the forecast implied equity value today? (billions) FCF Growth in Perpetuity 2.50% What is the intrinsic value of the shares today? COGS as a % of Revenue 65.00% SG&A as a % of Revenue 19.00% Tax Rate 21.50% Forecast EBITDA 2025 (billions) 21.20 Terminal EBITDA Multiple 12.40 Net Working Capital as of the end of 2020 (millions) 628 NWC as a % of Revenue 1.8% Capital Expenditures as a % of Revenue 5.4% Cash (billions) 9 Debt (billions) 11 Current Share price 13.00 Shares Outstanding (billions) 15.00 Weighted average cost of capital Rwacc 8.00% 3
Expert Answer:
Related Book For
Auditing A Business Risk Approach
ISBN: 978-0538476232
8th edition
Authors: Karla Johnstone, Audrey Gramling, Larry Rittenberg
Posted Date:
Students also viewed these finance questions
-
A company that manufactures washing machines wants to estimate the mean lifetime of its machines. It is believed that standard deviation of the washing machines is 900 hours. The company wants to be...
-
Risk return is often difficult to quantify from layman's perspective. Due to the uncertainty that surround investment, equity valuation is often irrational and may not also reflect fair value. E.g....
-
7) The second financial statement to prepare is the statement of retained eamings. To determine the ending balance of retained earnings you need to start with the opening balance as reported in the...
-
The following are some examples of typical business transactions: 1. Purchased office equipment on credit. 2. The owner contributed capital. 3. Purchased office furniture for cash. 4. Received...
-
What is the balanced scorecard and how is it useful?
-
Suppose that a survey of 100 advertisers in U.S. News, These Times, and World found the following. 14 advertised in all three 30 advertised in These Times and U.S. News 26 advertised in World and...
-
Clemente Company manufactures bicycles and tricycles. For both products, materials are added at the beginning of the production process, and conversion costs are in- curred uniformly. Production and...
-
Skane Shipping Ltd. (SSL) operates a fleet of container ships in international trade between Sweden and Singapore. All of the shipping income (that is, that related to SSLs ships) is deemed to be...
-
Under Armour, Inc. and Subsidiaries Consolidated Balance Sheets (In thousands, except share data) December 31, December 31, 2016 2015 Assets Current assets Cash and cash equivalents Accounts...
-
It's currently January 1, 2023, and you'll be going on Shark Tank in 2 weeks. Using the information below, create your 5 year Sales, Cost of Goods Sold (COGS), and Gross Profit forecast for the years...
-
A rectangular reinforced concrete beam has a width of 300 mm and a effective depth of 450 mm to centroid of the tension bars. The beam is reinforced with six 32 mm tension bars placed in two layers...
-
The auditors for a chain of wholesale food distribution outlets conducted an audit of the companys produce management. They discovered what appeared to be high levels of spoilage in the three oldest...
-
What is The Institute of Internal Auditors? Discuss briefly its history and current functions.
-
Explain the three primary responsibilities of management. How does internal auditing relate to each of these management responsibilities?
-
A car's radio may be subjected to voltage spikes induced by coupling from the ignition system. Pulses on the order of \(\pm 250 \mathrm{~V}\) and lasting for \(120 \mu \mathrm{s}\) may exist. Design...
-
The auditors for Drawing Heavy Industries, Inc. recently completed an audit of the company-owned store used by its employees and their families. Following are the findings and recommendations...
-
When selecting companies for inclusion in a peer group, a company operating in three different business segments would:
-
What is a lobbyist in US? How did this term emerge?
-
What is Russias total for Groups A through D? Use the following balance of payments data for Russia (Russian Federation) from the IMF to answer this problem. Assumptions (million US$) 2000 2001 2002...
-
Does Russias BOP balance? Use the following balance of payments data for Russia (Russian Federation) from the IMF to answer this problem. Assumptions (million US$) 2000 2001 2002 2003 2004 2005 2006...
-
Is the Euro Area experiencing a net capital inflow? Use the following balance of payments data for the Euro Area from the IMF to answer this problem. Assumptions (billion US$) 2000 2001 2002 2003...
Study smarter with the SolutionInn App