Question: 5. Using the data given below, and the WACC=11.6%, calculate the Enterprise Value, Equity value, and value per share of the company assuming 10 million

5. Using the data given below, and the WACC=11.6%, calculate the Enterprise Value, Equity value, and value per share of the company assuming 10 million shares outstanding, a growth rate=6%, and RONIC=18% (25 points) Today Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 295.4 215.6 136.5 201.6 196.0 327.6 251.3 NOPLAT Depreciatio n 78.0 92.0 105.0 112.0 120.0 132.0 141.0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Reorganized balance sheet Today Operating working capital 135.0 Property and equipment 1,080.0 160.0 185.0 210.0 240.0 270.0 285.0 1,280.0 1,480.0 1,680.0 1,920.0 2,160.0 2,280.0 Invested capital 1,215.0 1,440.0 1,665.0 1,890.0 2,160.0 2,430.0 2,565.0 250.0 250.0 250.0 250.0 250.0 250.0 250.0 Debt Shareholders' equity 965.0 1,190.0 1,415.0 1,640.0 1,910.0 2,180.0 2,315.0 Invested capital 1,215.0 1,440.0 1,665.0 1,890.0 2,160.0 2,430.0 2,565.0 5. Using the data given below, and the WACC=11.6%, calculate the Enterprise Value, Equity value, and value per share of the company assuming 10 million shares outstanding, a growth rate=6%, and RONIC=18% (25 points) Today Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 295.4 215.6 136.5 201.6 196.0 327.6 251.3 NOPLAT Depreciatio n 78.0 92.0 105.0 112.0 120.0 132.0 141.0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Reorganized balance sheet Today Operating working capital 135.0 Property and equipment 1,080.0 160.0 185.0 210.0 240.0 270.0 285.0 1,280.0 1,480.0 1,680.0 1,920.0 2,160.0 2,280.0 Invested capital 1,215.0 1,440.0 1,665.0 1,890.0 2,160.0 2,430.0 2,565.0 250.0 250.0 250.0 250.0 250.0 250.0 250.0 Debt Shareholders' equity 965.0 1,190.0 1,415.0 1,640.0 1,910.0 2,180.0 2,315.0 Invested capital 1,215.0 1,440.0 1,665.0 1,890.0 2,160.0 2,430.0 2,565.0

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!

Electric Boat Corporation (EBC) designs, manufactures, and markets several lines of sporting boats designed to be powered by proprietary electric engines. The company is evaluating the development of...

home / study / business / finance / questions and answers / hydro electric cars, inc. (hec) designs, . Please complete in whole dollars and explain how the sales value of surplus equipment was...

Please complete in whole dollars and explain how the sales value of surplus equipment was calculated. Question: Hydro Electric Cars, Inc. (HEC) designs, man... Bookmark Hydro Electric Cars, Inc....

Hydro Electric Cars, Inc. (HEC) designs, manufactures, and markets a mid-size automobile designed to be powered by electricity produced by water power. The company is evaluating the expansion of its...

Excel Spreadsheet Capital Budgeting Problem Electric Auto Corporation (EAC) designs, manufactures, and markets several lines of automobiles and trucks designed to be powered by proprietary electric...

A. Compute the forecasted FCFF for 2020, 2021, 2022, 2023 (4 years). B. You computed company's Beta to be equal to 1.1 The 20 year Treasure bond rate is 5% and the market equity risk premium equals...

3. Solve a. x(1+y) dx -y1+x dy = 0 dy Y b. + da 2x -75 dy c. (1+x) + 2y = cos x, y(0) = 1 sep d. (x + xy) dy-(3xy + y) dx = 0 e. (sin 2x + 3) dx + (3 lnx-ye) dy = 0

What effect would you expect the following changes to have on the rate of the SN2 reaction of 1-iodo-2-methylbutane with cyanide ion? (a) The CN concentration is halved, and the 1-iodo-2-methylbutanc...

Chap 2 1 - Auter - cass ( i ) Sanet Quartz Corporation is a relatively new frm . Ouartz has experienced enough losses during its early years to provide it with at least eight years of tax loss...

Add "Viggo Mortenslet cast = new Map ( ) ;en " to the cast as the key, with value "Aragorn".