5. Carbon Springs is a beverage company that reported the following numbers for the most recent...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
5. Carbon Springs is a beverage company that reported the following numbers for the most recent fiscal year: Final Spring 2015 Revenues EBITDA DA Most recent year $2,000.00 $500.00 $100.00 Name: 5 EBIT $400.00 $50.00 - Interest expenses Taxable Income $350.00 Taxes $105.00 Net Income $245.00 During the year, the company reported capital expenditures (including acquisitions) of $200 million and an increase in non-cash working capital of $40 million. You can assume that the company will continue to generate its current return on invested capital in perpetuity and that its effective tax rate is the marginal tax rate. a. Assuming that operating income will grow at 8% a year for the next five years, estimate the free cash flows to the firm for the next five years. (2 points) b. At the end of year 5, the company is expected to become a mature business, growing at 2% a year in perpetuity with a cost of capital of 8% (mature company levels). Estimate the value of the business at the end of year 5. (2 points) c. Assume that the company's current cost of capital is 12% and is expected to stay at that level for the next 5 years, estimate the value of equity per share today. (The total debt outstanding is $1 billion, the company's cash balance is $600 million and there are 150 million shares outstanding.) 5. Carbon Springs is a beverage company that reported the following numbers for the most recent fiscal year: Final Spring 2015 Revenues EBITDA DA Most recent year $2,000.00 $500.00 $100.00 Name: 5 EBIT $400.00 $50.00 - Interest expenses Taxable Income $350.00 Taxes $105.00 Net Income $245.00 During the year, the company reported capital expenditures (including acquisitions) of $200 million and an increase in non-cash working capital of $40 million. You can assume that the company will continue to generate its current return on invested capital in perpetuity and that its effective tax rate is the marginal tax rate. a. Assuming that operating income will grow at 8% a year for the next five years, estimate the free cash flows to the firm for the next five years. (2 points) b. At the end of year 5, the company is expected to become a mature business, growing at 2% a year in perpetuity with a cost of capital of 8% (mature company levels). Estimate the value of the business at the end of year 5. (2 points) c. Assume that the company's current cost of capital is 12% and is expected to stay at that level for the next 5 years, estimate the value of equity per share today. (The total debt outstanding is $1 billion, the company's cash balance is $600 million and there are 150 million shares outstanding.)
Expert Answer:
Answer rating: 100% (QA)
To calculate the free cash flows to the firm FCFF for the next five years we need to estimate the operating income taxes capital expenditures and chan... View the full answer
Related Book For
Auditing and Assurance services an integrated approach
ISBN: 978-0134065823
16th edition
Authors: Alvin A. Arens, Randal J. Elder, Mark S. Beasley, Chris E. Hogan
Posted Date:
Students also viewed these finance questions
-
Subject : Strategic Management in a Global Environment Safaricom: Innovative Telecom Solutions to Empower Kenyans As the largest mobile provider in Kenya, Safaricom has touched the lives of Kenyans...
-
Hong Kong Water Company is a beverage company that reported the following numbers (in $millions) for the most recent fiscal year: Revenues $3,000 EBITDA $650 DA $150 EBIT $500 Taxes $150 Net Income...
-
What is food processing ? Different types of food processing methods Briefly explained
-
Laurel Cleaners purchased an automatic dry cleaning machine for $165,000 from TGF Corporation on April 1, 2019. Laurel paid $25,000 in cash and signed a 5-year, 10% note for $140,000. Laurel will pay...
-
Revise the following paragraph. Add a topic sentence and improve the organization. Correct problems with pronouns, parallelism, wordiness, and misplaced or dangling modifiers. As you probably already...
-
What does integrity mean in the context of data management?
-
On January 14, the end of the first bi-weekly pay period of the year, Rockin Companys payroll register showed that its employees earned $14,000 of sales salaries. Withholdings from the employees...
-
How does Lean Management facilitate the implementation of standardized work processes while allowing for flexibility and adaptability to changing market conditions and customer preferences ?
-
Table 1 shows Apple's online orders for the last week. When shoppers place an online order, several "recommended products" (upsells) are shown as at checkout an attempt to upsell See table 2 in cell...
-
The accounting profit before tax of John Ltd (John) for the year ended 30 June 2019 was $200 000 after charging all expenses and recognising all items of revenue. The carrying amounts in the books of...
-
Lilac Industries sells two products, Basic and Supreme. The sales mix of the product lines in terms of sales dollars is Basic 40% and Supreme 60%. The contribution margin ratio of the Basic line is...
-
Birdsong Company's CVP income statement included fixed expenses of $176,000 when 5,000 units were s}old. The unit selling price was $160 and the unit variable expenses were $96. What is the company's...
-
Fatou currently owns 2,500 shares of Mariner, Incorporated. She has just been offered the opportunity to purchase additional shares in the company, prior to the shares being offered to the general...
-
What is the impact on a real estate agency if they don't transfer funds to the landlord at the end of the month?
-
Watch the video below and write three to four paragraphs summarizing the contents of the video. https://www.youtube.com/watch?v=M7LNeC-VmPM
-
Imagine that a hypothetical life form is discovered on our moon and transported to Earth. On a hot day, this life form begins to sweat, and it is determined that the heat of vaporization of its sweat...
-
Read Case Study Google: Dont Be Evil Unless and answer the following: Given its mission of providing information to the world, should Google censor searches in China?
-
Describe the key difference between a type 1 and type 2 SOC 1 report.
-
Explain how expense account analysis relates to the tests of controls and substantive tests of transactions that the auditor has already completed for the acquisition and payment cycle.
-
Describe two major changes a client may make to its supply-chain management system and discuss how those changes might increase or decrease the risk of material misstatement in specific accounts.
-
A blender does 5000 J of work on the food in its bowl. During the time the blender runs, 2000 J of heat is transferred from the warm food to the cooler environment. What is the change in the thermal...
-
Which system contains more atoms: 5 mol of helium (A = 4) or 1 mol of neon (A = 20)? A. Helium B. Neon C. They have the same number of atoms.
-
A sample of ideal gas is in a sealed container. The temperature of the gas and the volume of the container are both increased. What other properties of the gas necessarily change? (More than one...
Study smarter with the SolutionInn App