forma You are trying to decide whether to buy or sell Ferrari shares. You forecast the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
forma You are trying to decide whether to buy or sell Ferrari shares. You forecast the following pro balance sheets and income statements for 2018 and 2019. You do not anticipate any future sales of property, plant and equipment (PP&E). You believe Ferrari's 2017 balance sheet is accurately valued except that you estimate that the PP&E is worth €2,760, the internally-developed brand is worth €6,000 (as per Interbrand), the "Employee retirement benefits liability" (pensions and healthcare) is understated and should really be €810 and there is an environmental issue that is not currently reflected on the balance sheet, but will cost €200 to resolve. Ferrari's cost of capital (discount rate) is 10% and you will need to estimate Ferrari's tax rate. Ferrari has 189 million shares outstanding. This section is self-contained; you do not need to refer to the other sections of the exam or footnotes. Assets Goodwill Property, plant and equipment, cost Accumulated depreciation Property, plant and equipment, net Total non-current assets Inventories Trade receivables Cash and cash equivalents Total current assets Total assets Equity and liabilities.dmsos Contributed capital Retained earnings Total equity Employee retirement benefits liability Interest-bearing debt Trade payables Income tax payables Total equity and liabilities Revenue Cost of sales Selling, general and administrative costs Research and development costs Earnings before interest and taxes Interest expense Profit before taxes Income tax expense Net profit € € € 2017 1,416 2,518 (1,808) 710 2,126 394 972 648 2,014 4,140 € 602 606 1,208 460 1,800 609 63 € 4,140 2017 3,417 (1,620) (309) (658) 830 (70) 760 (228) 532 Chg. 0 € 190 (140) 50 50 30 (15) 10 25 75 € (50) € 181 131 10 € € 2018 1,416 2,708 310 (1,948) (150) 760 160 160 2,176 424 957 658 2,039 4,215 (76) 10 75 € 4,215 552 787 1,339 470 1,800 533 73 2018 3,500 (1,700) (320) (680) 800 (70) 730 Chg. (219) 511 0 € (20) 35 30 45 205 € (45) €5 210 165 (5) Starmita 25 20 205 € 2019 1,416 3,018 (2,098) 920 2,336 404 992 688 € 2,084 4,420 507 997 1,504 465 1,800 558 93 4,420 2019 3,600 (1,730) (330) (670) 870 (70) 800 (240) 560 1. Estimate Ferrari's share price as of December 31, 2017 using the discounted free cash flow model we discussed in class. Assume that all cash flows occur at the end of the year and cash flows beyond 2019, when discounted back to Dec. 31, 2017, total €20,000. Please write clearly for partial credit. (14 points) Price per share (EXXX.X): € GEN, SLIVE 20 OLE DEL DINI CHS DELS 961 (21) Sept: Blue 0186 il vite on udr Lu paden of 1029 1. Um 58 seA Me bocer neurs canale Preocar DOU MENGAR CATEGORY mighaus brett prog - Franz-toneart ovire 2. Estimate the fair value of a share of Ferrari's stock as of December 31, 2017 using the balance sheet approach. (6 points) Price per share (EXXX.X): € 3. Estimate the fair value of a share of Ferrari's stock as of December 31, 2017 using the discounted dividend approach we applied in class. Assume that the sum of all terms beyond 2019 is €18,000 when present-valued to Dec. 31, 2017. (4 points) Price per share (EXXX.X): € nel 2416 con sol ROA 2017: Mon to garne worden and you bardag kuntien tacks orunu fer rust anosta kuunol 20 senswoba une how en Jones (e oz) oldavienoj offers Eldenors 103 odi frude Inult Boks Eirto avikoow biod Profit Margin: ملا آمادر 4. Assume that Total Assets for 2016 are €3,500. Calculate the ROA for 2017 as well as show the decomposition. (5 points) Asset Turnover: Teich 91 PeVL forma You are trying to decide whether to buy or sell Ferrari shares. You forecast the following pro balance sheets and income statements for 2018 and 2019. You do not anticipate any future sales of property, plant and equipment (PP&E). You believe Ferrari's 2017 balance sheet is accurately valued except that you estimate that the PP&E is worth €2,760, the internally-developed brand is worth €6,000 (as per Interbrand), the "Employee retirement benefits liability" (pensions and healthcare) is understated and should really be €810 and there is an environmental issue that is not currently reflected on the balance sheet, but will cost €200 to resolve. Ferrari's cost of capital (discount rate) is 10% and you will need to estimate Ferrari's tax rate. Ferrari has 189 million shares outstanding. This section is self-contained; you do not need to refer to the other sections of the exam or footnotes. Assets Goodwill Property, plant and equipment, cost Accumulated depreciation Property, plant and equipment, net Total non-current assets Inventories Trade receivables Cash and cash equivalents Total current assets Total assets Equity and liabilities.dmsos Contributed capital Retained earnings Total equity Employee retirement benefits liability Interest-bearing debt Trade payables Income tax payables Total equity and liabilities Revenue Cost of sales Selling, general and administrative costs Research and development costs Earnings before interest and taxes Interest expense Profit before taxes Income tax expense Net profit € € € 2017 1,416 2,518 (1,808) 710 2,126 394 972 648 2,014 4,140 € 602 606 1,208 460 1,800 609 63 € 4,140 2017 3,417 (1,620) (309) (658) 830 (70) 760 (228) 532 Chg. 0 € 190 (140) 50 50 30 (15) 10 25 75 € (50) € 181 131 10 € € 2018 1,416 2,708 310 (1,948) (150) 760 160 160 2,176 424 957 658 2,039 4,215 (76) 10 75 € 4,215 552 787 1,339 470 1,800 533 73 2018 3,500 (1,700) (320) (680) 800 (70) 730 Chg. (219) 511 0 € (20) 35 30 45 205 € (45) €5 210 165 (5) Starmita 25 20 205 € 2019 1,416 3,018 (2,098) 920 2,336 404 992 688 € 2,084 4,420 507 997 1,504 465 1,800 558 93 4,420 2019 3,600 (1,730) (330) (670) 870 (70) 800 (240) 560 1. Estimate Ferrari's share price as of December 31, 2017 using the discounted free cash flow model we discussed in class. Assume that all cash flows occur at the end of the year and cash flows beyond 2019, when discounted back to Dec. 31, 2017, total €20,000. Please write clearly for partial credit. (14 points) Price per share (EXXX.X): € GEN, SLIVE 20 OLE DEL DINI CHS DELS 961 (21) Sept: Blue 0186 il vite on udr Lu paden of 1029 1. Um 58 seA Me bocer neurs canale Preocar DOU MENGAR CATEGORY mighaus brett prog - Franz-toneart ovire 2. Estimate the fair value of a share of Ferrari's stock as of December 31, 2017 using the balance sheet approach. (6 points) Price per share (EXXX.X): € 3. Estimate the fair value of a share of Ferrari's stock as of December 31, 2017 using the discounted dividend approach we applied in class. Assume that the sum of all terms beyond 2019 is €18,000 when present-valued to Dec. 31, 2017. (4 points) Price per share (EXXX.X): € nel 2416 con sol ROA 2017: Mon to garne worden and you bardag kuntien tacks orunu fer rust anosta kuunol 20 senswoba une how en Jones (e oz) oldavienoj offers Eldenors 103 odi frude Inult Boks Eirto avikoow biod Profit Margin: ملا آمادر 4. Assume that Total Assets for 2016 are €3,500. Calculate the ROA for 2017 as well as show the decomposition. (5 points) Asset Turnover: Teich 91 PeVL
Expert Answer:
Answer rating: 100% (QA)
1 Value 43911 474121 20000 1800 399 392 20000 1800 18991 Price 18991189 1005share 2 Price per share ... View the full answer
Related Book For
Money Banking and Financial Markets
ISBN: 978-0078021749
4th edition
Authors: Stephen Cecchetti, Kermit Schoenholtz
Posted Date:
Students also viewed these databases questions
-
You are trying to decide whether to buy stock in Company X or Company Y. Both companies need $1000 capital investment and will earn $200 in good years (with probability 0.5) and $60 in bad years. The...
-
You are trying to decide whether to trade in your inkjet printer for a more recent model. Your usage pattern will remain unchanged, but the old and new printers use different ink cartridges....
-
You are trying to decide whether to trade in your laser printer for a more recent model. Your usage pattern will remain unchanged, but the old and new printers use different toner cartridges. Are the...
-
Explain whether each of the following events represents (i) a shi of the supply curve or (ii) a movement along the supply curve. a. More homeowners put their houses up for sale during a real estate...
-
Arrange the bonds in each of the following sets in order of increasing polarity: (a) C-F, O-F, Be-F (b) O-Cl, S-Br, C-P (c) C-S, B-F, N-O
-
Taking into account the availability of today's powerful computers, why is programming efficiency important? Conversely, when might program efficiency be really critical? Include, in your discussion,...
-
Consider the data below. These data were collected in an experiment where \(x_{1}=\) reaction time in minutes and \(x_{2}=\) temperature in degrees Celsius. The response variable \(y\) is...
-
On January 1, 2016, Palo Company acquires 80% of the outstanding common stock of Sheila Company for $700,000. On January 1, 2018, Sheila Company sells 25,000 shares of common stock to the public at...
-
Which country has the comparative advantage? What is the opportunity cost? What the production pre specialisation? What is the production post specialisation? By how much has production in both goods...
-
In Exercise 3.108 on page 215, we see that the home team was victorious in 70 games out of a sample of 120 games in the FA premier league, a football (soccer) league in Great Britain. We wish to...
-
Explain each area below & explain the benefits & problems: Credit: Managed credit of adult members to raise credit/avoid high debts. Inventory: Include food, clothing, & other rising cost...
-
You are appointed as a business consultant recruited by CSR Ltd . Your role is to deliver the findings from your research about the topic allocated to you and make recommendations for your client. To...
-
Find an international business and learn about its international strategy companies like Toyota and Starbucks will have a lot of information on their international strategy
-
Explain the advantages of multicultural teams in an organization. Also, discuss how they can give firms a competitive advantage.
-
Using a country of your choice as an example, critically discuss the extent to which the process of globalization has led to the convergence of human resource management practices towards one...
-
Which "sociopolitical" skill categories match the sense of what is most required to help ensure a leader's early success in a new role/position? What can be added or subtracted to help ensure the...
-
In each of the cases below a plane EM wave propagates in a homogeneous medium, satisfying: case I: Ex = E cos(kz - wt), case II: Ex = -E0 cos(kz + wt), case III: Ex = 2E0 cos(kz - wt + /2), Ey Eo...
-
If there is an unrealized holding gain on available-for-sale investments, it is reported as?
-
Suppose you purchase a 3-year, 5-percent coupon bond at par and hold it for two years. During that time, the interest rate falls to 4 percent. Calculate your annual holding period return.
-
If the U.S. dollar-British pound exchange rate is $1.50 per pound, and the U.S. dollar-euro rate is $0.90 per euro: a. What is the pound per euro rate? b. How could you profit if the pound per euro...
-
What are the risks and rewards of writing and buying options? Are there any circumstances under which you would get involved? Why or why not? (Hint: Think of a case in which you own shares of the...
-
In problem 49, when does the estate's taxable year end? problem 49, John Henry died on May 1, 2018. When does his final 1040 have to be filed?
-
John Henry died on May 1, 2018. When does his final 1040 have to be filed?
-
John and Mary Hughes file their income tax return on a calendar year basis. John dies on May 15, 2018. Mary remarries on July 4, 2018. Can Mary file a joint return with John for the taxable year 2018?
Study smarter with the SolutionInn App