Question: answer the empty yellow please 7.0% 9.0% 3.0% 3.5 2,764 378 Fill in the shaded cells below. Use the assumptions to the left and assume

answer the empty yellow please 7.0% 9.0% 3.0% 3.5 2,764 378

answer the empty yellow please

7.0% 9.0% 3.0% 3.5 2,764 378 Fill in the shaded cells below. Use the assumptions to the left and assume that EBIT, Depreciation, CAPEX and Changes in working capital remain in the same proportion of sales. Assume taxes remain proportional to EBIT. $ 0 1 2 3 3 4 5 1 Sales growth 2 WACC 3 Long-term FCF growth 4 Price/Sales ratio 5 Market value of debt 6 Shares outstanding (in millions) 7 8 In Smillions 9 9 10 Sales 11 EBIT 12 Taxes 13 Earnings after tax 14 Depreciation 15 CAPEX 16 Change in working capital 17 Free cash flow 18 19 PV FCF 20 $ $ $ $ $ $ $ $ 9,652 2,124 508 1,616 319 232 193 1,510 Perpetual growth Price/Sales Ratio 21 22 Terminal value 23 PV(terminal value) 24 Estimated value of the firm 25 Value of equity 26 Value per share 27 Sales growth Perpetual growth Warranted PE 28 29 30 31 32 33 34 How sensitive are your value per share estimates to changes in sales growth and terminal growth? Fill in the shaded cells to the left using data table. 4.0% 5.0% 6.0% 7.0% 8.0% 9.0% 10.0% What is your best estimate of value per share today? Insert a text box and explain. 35 36 37 Perpetual growth Terminal growth 38 39 40 41 42 43 44 45 46 0.0% 1.0% % 2.0% 3.0% 4.0% 5.0% 6.0% 47 7.0% 9.0% 3.0% 3.5 2,764 378 Fill in the shaded cells below. Use the assumptions to the left and assume that EBIT, Depreciation, CAPEX and Changes in working capital remain in the same proportion of sales. Assume taxes remain proportional to EBIT. $ 0 1 2 3 3 4 5 1 Sales growth 2 WACC 3 Long-term FCF growth 4 Price/Sales ratio 5 Market value of debt 6 Shares outstanding (in millions) 7 8 In Smillions 9 9 10 Sales 11 EBIT 12 Taxes 13 Earnings after tax 14 Depreciation 15 CAPEX 16 Change in working capital 17 Free cash flow 18 19 PV FCF 20 $ $ $ $ $ $ $ $ 9,652 2,124 508 1,616 319 232 193 1,510 Perpetual growth Price/Sales Ratio 21 22 Terminal value 23 PV(terminal value) 24 Estimated value of the firm 25 Value of equity 26 Value per share 27 Sales growth Perpetual growth Warranted PE 28 29 30 31 32 33 34 How sensitive are your value per share estimates to changes in sales growth and terminal growth? Fill in the shaded cells to the left using data table. 4.0% 5.0% 6.0% 7.0% 8.0% 9.0% 10.0% What is your best estimate of value per share today? Insert a text box and explain. 35 36 37 Perpetual growth Terminal growth 38 39 40 41 42 43 44 45 46 0.0% 1.0% % 2.0% 3.0% 4.0% 5.0% 6.0% 47

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!

Solutions from Montgomery, D. C. (2012) Design and Analysis of Experiments, Wiley, NY Chapter 6 k The 2 Factorial Design Solutions 6.1. An engineer is interested in the effects of cutting speed (A),...

answer the all question please equired Homework Questions The concept of earnings power is the long-term (3 to 5 year) expectation of the company's earnings after any near-term anomalous behavior has...

I have a Project I am working on for Portfolio Management. I finished most of the data entry and creating of tabs, but I still have about 30% of the project that I need help on. I expect it to take...

Please show work. A1 4Xfx L B D E F G H 1 1 K 1 Score 100 2 3 After each question you'll see a yellow pre-formatted cell where your final solution will appear. 4 For most of the problems where the...

Hello Finstat. I have really appreciated your help so far. Can you help with the attached? From what I can tell and what the instructor has told us is that this is less involved than the previous...

Part C: Break-Even Decisions Return all assumptions to their initial (Part A) values, including returning sales growth back to the average of the previous two years, and returning SG&A/Sales and...

Hello, I need step by step the answer of question 2 and 3. Thank you Instructions for Case "Jaguar plc,** In July 1984, the British Government decided to privatize Jaguar plc. Jaguar sold over 50 %...

Please see the snap photo below for further instructions. thank you 1. Read the Electrolux and GE Applianceh 2. \"the Excel spreadsheet template prov1 e posted N 3 Answer the following questions....

Consider a program to multiply and divide two numbers. The inputs may be two valid integers (say a and b) in the range of [0, 100]. (a) Generate boundary value analysis test cases and robust test...

Let W be the set of all vector of the form Where b and c arbitrary. Find vectors u and v such that W = Span {u, v}. Why does this show that W is a subspace of R3? 2b+3c -b 2c C.

MC 3 4 : Initial recognition of consolidated legal entity by primary beneficiary When a Primary Beneficiary initially consolidates a variable interest entity ( VIE ) , the primary beneficiary must...

The first scenario will be a Verbal Judo scenario in which your scenario follows the standard Verbal Judo interaction: You need to ask somebody to modify their behavior either to do something or to...

1. Discuss the reasons for some line managers apparent reluctance to get involved in performance management and suggest ways to convince them of the value of this process to them.

5. From the techniques presented in this chapter, which ones would be useful in establishing if the candidate has the knowledge and skills, as stated in their CV?

5. Why do employment interviews have such a low validity and what can be done to improve the validity?