A 1 Inputs for Chevron B C D E F G H Year Dividend Div growth...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A 1 Inputs for Chevron B C D E F G H Year Dividend Div growth Term value Investor CF 2 beta 1.15 2017 4.4 4.40 3 mkt_prem 0.06 2018 4.6 4.60 4 rf 0.025 2019 4.8 4.80 5 k_equity 0.0940 2020 5 5.00 6 term_gwth 0.040 2021 5.28 0.0550 5.28 7 2022 5.56 0.0535 5.56 8 2023 5.85 0.0520 5.85 9 2024 6.14 0.0505 6.14 10 2025 6.44 0.0490 6.44 11 2026 6.75 0.0475 6.75 12 Value line 13 forecasts of 14 annual dividends 15 16 2027 7.06 0.0460 7.06 2028 7.37 0.0445 7.37 2029 7.69 0.0430 7.69 2030 8.01 0.0415 8.01 2031 8.33 0.0400 8.33 2032 8.66 0.0400 166.84 175.50 17 Transitional period 18 with slowing dividend 19 growth 20 21 Beginning of constant growth period * E17 (1+ F17)/(B5 - F17) 87.01 PV of CF NPV(85,H2:H17) A B C D E F G H J K 1 2017 2018 2019 2020 2021 2 A. Input data 3 P/E 17.90 16.93 15.95 14.98 14.00 4 Cap spending/shr 10.50 11.50 12.05 12.60 13.15 5 LT Debt ($M) 40,000 40,000 41,667 43,333 45,000 6 Shares (million) 1,890 1,893 1,895 1,898 1,900 7 EPS 4.00 5.95 7.22 8 Working Capital 4,000 6,000 11,000 8.48 16,000 9.75 21,000 9 B. Cash flow calculations 10 Profits ($M, after tax) 7,500 11,275 13,683 16,092 18,500 11 Interest ($M, after tax) 728 728 758 789 819 = (1-tax_rate) x r_debt x LT Debt 12 Chg Working Cap ($M) 2,000 5,000 5,000 5,000 13 Depreciation ($M) 20,500 22,000 22,667 23,333 24,000 14 Cap Spending ($M) 21,770 22,841 23,913 24,985 15 Terminal value 16 FCFF ($M) 10,234 9,267 11,301 13,334 357,373 17 FCFE ($M) 9,506 10,175 12,179 14,182 18 C. Discount rate calculations 19 Current beta 1.15 20 Unlevered beta 0.963 300,371 assumes fixed debt ratio after 2020 from Value Line current beta /[1 + (1-tax)*debt/equity)] 21 terminal growth 0.04 22 tax rate 0.35 23 r_debt 0.028 YTM in 2017 on Moody's Aa2 rated LT debt 24 risk-free rate 0.025 25 market risk prem 0.06 26 MV equity 134,250 27 Debt/Value 0.23 0.21 0.19 0.17 259,000 0.15 28 Levered beta 1.150 1.129 1.109 1.090 1.072 29 k_equity 0.094 0.093 0.092 0.090 0.089 Row 3 x Row 11 linear trend from initial to final value unlevered beta x [1 + (1-tax) * debt/equity] 0.089 from CAPM and levered beta 30 WACC 0.077 0.077 0.078 0.078 0.079 31 PV factor for FCFF 1.000 0.928 0.861 0.799 0.741 32 PV factor for FCFE 1.000 0.915 0.838 0.769 0.706 0.079 (1-t)*r_debt*D/V + k_equity*(1-D/V) 0.741 Discount each year at WACC 0.706 Discount each year at k_equity 33 D. Present values Intrinsic val Equity val Intrin/share 34 PV(FCFF) 9,501 7,983 9,028 9,875 264,657 301,044 261,044 138.12 35 |PV(FCFE) 8,699 8,531 9,364 10,010 212,004 248,607 248,607 131.54 A 1 Inputs for Chevron B C D E F G H Year Dividend Div growth Term value Investor CF 2 beta 1.15 2017 4.4 4.40 3 mkt_prem 0.06 2018 4.6 4.60 4 rf 0.025 2019 4.8 4.80 5 k_equity 0.0940 2020 5 5.00 6 term_gwth 0.040 2021 5.28 0.0550 5.28 7 2022 5.56 0.0535 5.56 8 2023 5.85 0.0520 5.85 9 2024 6.14 0.0505 6.14 10 2025 6.44 0.0490 6.44 11 2026 6.75 0.0475 6.75 12 Value line 13 forecasts of 14 annual dividends 15 16 2027 7.06 0.0460 7.06 2028 7.37 0.0445 7.37 2029 7.69 0.0430 7.69 2030 8.01 0.0415 8.01 2031 8.33 0.0400 8.33 2032 8.66 0.0400 166.84 175.50 17 Transitional period 18 with slowing dividend 19 growth 20 21 Beginning of constant growth period * E17 (1+ F17)/(B5 - F17) 87.01 PV of CF NPV(85,H2:H17) A B C D E F G H J K 1 2017 2018 2019 2020 2021 2 A. Input data 3 P/E 17.90 16.93 15.95 14.98 14.00 4 Cap spending/shr 10.50 11.50 12.05 12.60 13.15 5 LT Debt ($M) 40,000 40,000 41,667 43,333 45,000 6 Shares (million) 1,890 1,893 1,895 1,898 1,900 7 EPS 4.00 5.95 7.22 8 Working Capital 4,000 6,000 11,000 8.48 16,000 9.75 21,000 9 B. Cash flow calculations 10 Profits ($M, after tax) 7,500 11,275 13,683 16,092 18,500 11 Interest ($M, after tax) 728 728 758 789 819 = (1-tax_rate) x r_debt x LT Debt 12 Chg Working Cap ($M) 2,000 5,000 5,000 5,000 13 Depreciation ($M) 20,500 22,000 22,667 23,333 24,000 14 Cap Spending ($M) 21,770 22,841 23,913 24,985 15 Terminal value 16 FCFF ($M) 10,234 9,267 11,301 13,334 357,373 17 FCFE ($M) 9,506 10,175 12,179 14,182 18 C. Discount rate calculations 19 Current beta 1.15 20 Unlevered beta 0.963 300,371 assumes fixed debt ratio after 2020 from Value Line current beta /[1 + (1-tax)*debt/equity)] 21 terminal growth 0.04 22 tax rate 0.35 23 r_debt 0.028 YTM in 2017 on Moody's Aa2 rated LT debt 24 risk-free rate 0.025 25 market risk prem 0.06 26 MV equity 134,250 27 Debt/Value 0.23 0.21 0.19 0.17 259,000 0.15 28 Levered beta 1.150 1.129 1.109 1.090 1.072 29 k_equity 0.094 0.093 0.092 0.090 0.089 Row 3 x Row 11 linear trend from initial to final value unlevered beta x [1 + (1-tax) * debt/equity] 0.089 from CAPM and levered beta 30 WACC 0.077 0.077 0.078 0.078 0.079 31 PV factor for FCFF 1.000 0.928 0.861 0.799 0.741 32 PV factor for FCFE 1.000 0.915 0.838 0.769 0.706 0.079 (1-t)*r_debt*D/V + k_equity*(1-D/V) 0.741 Discount each year at WACC 0.706 Discount each year at k_equity 33 D. Present values Intrinsic val Equity val Intrin/share 34 PV(FCFF) 9,501 7,983 9,028 9,875 264,657 301,044 261,044 138.12 35 |PV(FCFE) 8,699 8,531 9,364 10,010 212,004 248,607 248,607 131.54
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
On June 15, 2020, Smithson Foods purchased $1,000,000 of 2.5 percent corporate bonds at par and designated them as availableforsale investments. On December 31, 2020, Smithsons yearend, the bonds are...
-
Explain how the concept of preemption applies when there is a conflict between local laws, state laws, and federal laws.
-
The orthorhombic unit cell of NiSO 4 has the dimensions a = 634 pm, b = 784 pm, and c = 516 pm, and the density of the solid is estimated as 3.9 g cm 3 . Determine the number of formula units per...
-
Which of the following statements is true? a. Encrypting data is sufficient to protect confidentiality and privacy. b. Cookies are text files that only store information and cannot do anything. c. A...
-
Wember Company acquired a subsidiary company on December 31, 2003, and recorded the cost of the intangible assets it acquired as follows: Patent ..... $100,000 Tradename ..... 80,000 Goodwill ........
-
Sam Wilson purchased a new business asset (five-year personalty) on March 28, 2023, at a cost of $40,000. Sam takes additional first-year depreciation but does not elect 179 expense on the asset....
-
Given a structural member shape made from a given material determine the following when the member is loaded to its yield strength. 1. Determine the force F to reach the member's material yield...
-
What is the purpose of a drilling machine ? Explain its working principle.
-
How the size of milling machine is specified?
-
Describe the construction and working of the following : (a) General purpose milling machine. (b) Vertical milling machine.
-
List the various types of milling machines.
-
What are the main functions of a milling machine?
-
Pell, Inc. manufactures computers in four different models. For the year, the Star Premium line has a net loss of $22,000 from sales $200,000, variable costs $164,000, and fixed costs $58,000. If the...
-
3.16. For a system with non-identical service rates (see Sect. 3.5) and a limit of N jobs in the system (Eq. 3.13), obtain an expression for the mean service time per job, E[Ts], as a function of the...
-
Why do bond issuers accept restrictive covenants?
-
What is the difference between a fixed-rate and a floating-rate bond?
-
What are high-yield bonds? What is their role in financing firms?
Study smarter with the SolutionInn App