5. You have decided to use the discounted cash flow approach to value AFC. Based on...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
5. You have decided to use the discounted cash flow approach to value AFC. Based on the riskiness of the new business you believe a 30 percent discount rate is appropriate. What is the forecasted value of the AFC to its equity holders? (Hint: Use the cash flows in Table 2 as a starting point.) Table 2 Projected Cash Flow Statements (In Millions) Year 1 Year 2 Year 3 Year 4 Year 5 $129 65 $64 Sales $20 $102 $117 $53 26 $27 Cost of goods sold Gross margin General/administrative expenses Debt service requirements Pre-tax earnings Тахes 10 $10 51 $ 51 59 $ 58 23 10 19 25 $ 30 13 $ 17 10 $ 29 14 $ 15 $0 $12 $27 12 $ 15 Net income Depreciation/amortization Terminal value Net cash flow $0 $7 6. 6. 116 $137 $2 $13 $21 $ 23 Depreciation/amortization expense is included in the cost of goods sold, yet it is a noncash charge. Thus, it must be added back to net income to obtain the net cash flow in each year. The terminal value is the present value, as of the end of Year 5, of the equity cash flows that are expected to occur after Year 5. This value was obtained by assuming 10 percent annual growth in equity cash flows after Year 5 and a cost of equity of 30 percent: Notes: (a) (b) $21(1.10) Terminal value =- %3 %$116. 0.30-0.10 5. You have decided to use the discounted cash flow approach to value AFC. Based on the riskiness of the new business you believe a 30 percent discount rate is appropriate. What is the forecasted value of the AFC to its equity holders? (Hint: Use the cash flows in Table 2 as a starting point.) Table 2 Projected Cash Flow Statements (In Millions) Year 1 Year 2 Year 3 Year 4 Year 5 $129 65 $64 Sales $20 $102 $117 $53 26 $27 Cost of goods sold Gross margin General/administrative expenses Debt service requirements Pre-tax earnings Тахes 10 $10 51 $ 51 59 $ 58 23 10 19 25 $ 30 13 $ 17 10 $ 29 14 $ 15 $0 $12 $27 12 $ 15 Net income Depreciation/amortization Terminal value Net cash flow $0 $7 6. 6. 116 $137 $2 $13 $21 $ 23 Depreciation/amortization expense is included in the cost of goods sold, yet it is a noncash charge. Thus, it must be added back to net income to obtain the net cash flow in each year. The terminal value is the present value, as of the end of Year 5, of the equity cash flows that are expected to occur after Year 5. This value was obtained by assuming 10 percent annual growth in equity cash flows after Year 5 and a cost of equity of 30 percent: Notes: (a) (b) $21(1.10) Terminal value =- %3 %$116. 0.30-0.10
Expert Answer:
Related Book For
Fundamentals of corporate finance
ISBN: 978-0470876442
2nd Edition
Authors: Robert Parrino, David S. Kidwell, Thomas W. Bates
Posted Date:
Students also viewed these accounting questions
-
You have decided to start planning for your retirement by analyzing different retirement plans. The plan offered by IRA Managers requires you to deposit $5,000 at the beginning of each of the next 30...
-
You have decided to become an IS entrepreneur and develop applications for the iPhone and other mobile devices. Describe what applications you would develop and how you would do it.
-
You have decided to start your career planning. Your first step is to go online and search for job openings for entry-level accounting professionals. What skills and competencies do the job openings...
-
AASB 102 prohibits the use of the LIFO method. What is the argument against the use of LIFO?
-
The Backward Euler one-step method is defined by wi+1 = wi + hf (ti+1,wi+1), for i = 0, . . . , N 1. Show that Q(h) = 1/(1 h) for the Backward Euler method.
-
In this chapter, we use the metaphor of a cookie cutter and cookies that are made from the cookie cutter to describe classes and objects. In this metaphor, are objects the cookie cutter, or the...
-
For the penicillin reactor in Example 22.2, using repeated simulations, search for the optimal feed profile to maximize: \[0.025 P\{\tau\} V\{\tau\}-1.68 \tau-0.00085 \int_{0}^{\tau} F\{t\} d t\]...
-
(Postretirement Benefit Worksheet) Using the information in *E20-19, prepare a worksheet inserting January 1, 2010, balances, and showing December 31, 2010, balances. Prepare the journal entry...
-
General Motors (GM) has been a global leader in automotive manufacturing for the last several decades. They have become a market leader as it relates to their R&D positioning and have strategically...
-
You serve as the trustee for the Josephine Frederick testamentary income trust. The trust was created by the will of her late husband, John. Under the terms of John's will, all assets are transferred...
-
The landlord carries contents insurance that should cover the damage to the furnishings, equipment and to the computers, and the insurance company adjuster will come tomorrow to assess the...
-
One month ago, the 5th annual music festival "SB Love" was held at the Santa Barbara Bowl. Featuring Travis Scott and other musical artists, the event space was designed to sell 15,000 tickets....
-
4. If fixed costs are $100 and variable costs are $200 at an output level of 30 units, what are the average fixed costs, average variable costs, and average total costs? *Please show all work this...
-
How many years will it take for an initial investment of $30,000 to grow to $75,000? Assume a rate of interest of 14% compounded continuously. It will take about investment to grow years for the...
-
Sixteen-year-old Michelle and her friend decided to cross railroad tracks, after noticing a Conrail train had stopped 200 feet from the crossing. Conrail trains conductor and brakeman knew the peril,...
-
Determine whether ch of the amino acids is polar neutral, hydrophobic, positively charged, or negatively charged. Polar neutral CH H Thr NH glutamate COO Hydrophobic Met nonpolar amino acids Answer...
-
3. (30 points) Use a diagram with schedules A and B as the ones in DFS (Dornbusch, Fischer, and Samuelson, 1977). Suppose the world consists of the U.S. and China, and that Chinese productivity in...
-
After graduating from college and working a few years at a small technology firm. Preet scored a high-level job in the logistics department at Amex Corporation. Amex sells high-quality electronic...
-
What is the relation between the present value factor and the future value factor?
-
Explain the difference between cash flows from financing and investment activities.
-
What is the correct way to annualize an interest rate in financial decision making?
-
Explain how the financial manager might use industry norms in the design of the companys financing mix.
-
You have developed the following income statement for Sing-Tel Corporation. It represents the most recent years operations, which ended yesterday. Your supervisor in the controllers office has just...
-
Footwear, Inc. manufactures a complete line of mens and womens formal shoes for independent merchants. The average selling price of its finished product is \($85\) per pair. The variable cost for...
Study smarter with the SolutionInn App