The following is a presentation of reorganized financial statements of ABC Limited for the et recent...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following is a presentation of reorganized financial statements of ABC Limited for the et recent period and five year projections. Figures in million Kenya shillings. ACTUAL PROJECTED 2 3 4 829.44 995.328 103.68 82.94 864 1036.8 1244.16 1492.99 NonCurrent Assets (NET) 400 480 50 576 1. Current Assets Current liabilities 4 Revenues 5 Earnings Before Iaterest & Tax 6 Depreciation and ammonization 691.2 60 72 86.4 124.42 99.53 40 48 57.6 69.12 600 720 100 120 144 172.8 86.4 207.36 103.68 248.83 124.42 50 60 72 Additional information (1) 4.4 Applicable tax rate is 30%. It is expected that after year five (projection), all items except noncurrent assets (1i) and, depreciation and amortization will grow at an annual rate of 5% each year indefinitely. Investment on capital projects and noncash charges will offset each other. (iii) Weighted average cost of capital during high growth stage and stable growth stages has been estimated as 12% and 6% respectively. Required (a) Compute growth rate for the highgrowth stage. (5 marks) (b) Compute free cash flow for projected years 1, 2, 3, 4 and 5. (10 marks) (c) Compute the value of ABC Limited given the above information. Using free cash flow to the firm's model. (10 marks) (d) Compute the terminal value of ABC Limited. (5 marks) 23 The following is a presentation of reorganized financial statements of ABC Limited for the et recent period and five year projections. Figures in million Kenya shillings. ACTUAL PROJECTED 2 3 4 829.44 995.328 103.68 82.94 864 1036.8 1244.16 1492.99 NonCurrent Assets (NET) 400 480 50 576 1. Current Assets Current liabilities 4 Revenues 5 Earnings Before Iaterest & Tax 6 Depreciation and ammonization 691.2 60 72 86.4 124.42 99.53 40 48 57.6 69.12 600 720 100 120 144 172.8 86.4 207.36 103.68 248.83 124.42 50 60 72 Additional information (1) 4.4 Applicable tax rate is 30%. It is expected that after year five (projection), all items except noncurrent assets (1i) and, depreciation and amortization will grow at an annual rate of 5% each year indefinitely. Investment on capital projects and noncash charges will offset each other. (iii) Weighted average cost of capital during high growth stage and stable growth stages has been estimated as 12% and 6% respectively. Required (a) Compute growth rate for the highgrowth stage. (5 marks) (b) Compute free cash flow for projected years 1, 2, 3, 4 and 5. (10 marks) (c) Compute the value of ABC Limited given the above information. Using free cash flow to the firm's model. (10 marks) (d) Compute the terminal value of ABC Limited. (5 marks) 23
Expert Answer:
Answer rating: 100% (QA)
Net Working Capital Workings Current assets 50 60 72 864 10368 12442 Current Liabilities 40 48 576 6... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 9780324664553
Concise 6th Edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these finance questions

The demand function for Einstein Bagels has been estimated as follows: Qx = 15.87 40.73Px + 84.17Py + 0.55Ax Where Qx represents thousands of bagels; Px is the price per bagel; Py is the average...

An allequityfinanced firm plans to grow at an annual rate of at least 10%. Its return on equity is 18%. What is the maximum possible dividend payout rate the firm an maintain without resorting to...

The demand for haddock has been estimated as log Q = a + b log P + c log I + d log Pm Where Q = quantity of haddock sold in New England P = price per pound of haddock I = a measure of personal income...

93) Clay of the Land is a manufacturer of glazed clay pots. Currently, it produces 300 clay pots per month which it sells through nurseries at a constant price of $5 per pot. Current demand for clay...

Emily Wang financed her office furniture m a furniture dealer. The dealer's terms allowed r to defer payments (including interest) for six months and to make 36 equal endofmonth pay~nts...

Find the least integer n such that f (x) is O(xn) for each of these functions. a) f (x) = 2x3 + x2 log x b) f (x) = 3x3 + (log x)4 c) f (x) = (x4 + x2 + 1)/(x3 + 1) d) f (x) = (x4 + 5 log x)/(x4 + 1)

Compare and contrast prototyping and the incremental and iterative approach to software development.

Ferris Bueller, Inc., owns a building in Des Moines, Iowa, that was built at a cost of $5,000,000 in 2000. The building was used as a manufacturing facility from 2001 to 2010. However, economic...

Cost information for the forming department follows. Beginning work in process inventory $ Direct materials added during the month Conversion added during the month 69,100 1,507,160 1,031,660 1....

Ben Derby is a highly paid scout for a professional baseball team. He attends at least five or six Major League Baseball games a week and watches as many recorded games as he can in order to evaluate...

Use critical reflection and complete the templates provided to evaluate three differentareas of practice in your service eg, Importance of families, Diversity, orientation process, resourcing,...

Warm transfers are when agents wait on the line to speak to the next department prior to transferring the student. How long should the agent wait on the line before the agent will need to cold...

Provide Cost/benefit analysis of 3 companies who implemented their supply chain ( reduction of carbon emission in transporation) 1. Provide Impact of performance  compare revenue or results for...

e How was the culture of entrepreneurship and innovation nurtured at 3M from the era of McKnight through to that of DeSimone? How has entrepreneurship been institutionalized within the company? What...

Describe Capital one company's research & development activities. [For faculty only: RESEARCH: Student clearly demonstrates an understanding of how the company manages their research & development...

How does the Shortest Remaining Time First (SRTF) scheduling algorithm dynamically prioritize processes based on their remaining execution time, optimizing for minimal turnaround and response times?

(2) Find the critical speed (in rpm) of the steel shaft shown below if the diameter is 1.75 in and E=30x10 psi. There is only loading at pulley D. There is NO load applied at pulley C. Also, assume...

A Alkynes can be made by dehydrohalogenation of vinylic halides in a reaction that is essentially an E2 process. In studying the stereochemistry of this elimination, it was found that...

What factors influence Colemans composite WACC?

What is Project Ls discounted payback, assuming a 10% cost of capital?

The probability distribution of a less risky expected return is more peaked than that of a riskier return. What shape would the probability distribution be for (a) Completely certain returns and (b)...

\(\mathrm{A}+25 \mathrm{nC}\) charge is at the origin. How much farther from the charge is the \(2000 \mathrm{~V}\) equipotential surface than the \(3000 \mathrm{~V}\) surface?

A proton with an initial speed of \(800,000 \mathrm{~m} / \mathrm{s}\) is brought to rest by an electric field. a. Did the proton move into a region of higher potential or lower potential? b. What...

Three electrodes, \(13\), are attached to a patient as shown in Figure P21.26. During ventricular depolarization (see Figure 21.29), across which pair of electrodes is the magnitude of the potential...
Study smarter with the SolutionInn App