Answer the following questions for Fred corporation. Assume that the firm revenues grow at a rate...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Answer the following questions for Fred corporation. Assume that the firm revenues grow at a rate of 10% per year during years 1 through 4 before leveling out at no growth for year 5 and beyond. You may also assume that the gross profit margin is 65%; operating expenses (before depreciation) to sales is 35%; current assets to sales is 15%; accounts payable to sales is 5%; and net property, plant, and equipment (PPE) to sales is 40%; Net working capital to sales ratio is 10%, and that it maintains equal dollar amounts of long-term debt and equity to finance its growing needs for invested capital. Also assume that the cost of unlevered equity in this case is 13%. The cost of debt remains at 8%. The corporate tax rate is 30%. Also assume that the WACC for the terminal value is 13%. Projections of the financial statements: Sales Actual 100,000.00 110,000.00 Projected Sales Revenues 2 121,000.00 133,100.00 146,410.00 Proforma Balance Sheets ($000) Current Assets 15,000.00 1 1.00 16,500.00 2.00 3.00 4.00 18,150.00 19,965.00 21,961.50 Net Property, Plant & Equipment 40,000.00 44,000.00 48,400.00 53,240.00 58,564.00 Total 55,000.00 60,500.00 66,550.00 73,205.00 80,525.50 Accruals & Payables 5,000.00 5,500.00 6,050.00 6,655.00 7,320.50 Long-term debt 25,000.00 27,500.00 30,250.00 33,275.00 36,602.50 Equity 25,000.00 27,500.00 30,250.00 33,275.00 36,602.50 Total 55,000.00 60,500.00 66,550.00 73,205.00 80,525.50 Pro Forma Income Statements ($000) 1 3 Sales Cost of goods sold Gross profit 110,000.00 (38,500.00) 71,500.00 121,000.00 133,100.00 146,410.00 (42,350.00) (46,585.00) (51,243.50) 78,650.00 86,515.00 Operating expenses (excluding depreciation) (38,500.00) (42,350.00) (46,585.00) 95,166.50 (51,243.50) Depreciation expense (8,000.00) (8,400.00) (8,840.00) (9,324.00) Operating income (Earnings Before Interest and Taxes) 25,000.00 27,900.00 31,090.00 34,599.00 Less: Interest expense (2,000.00) (2,200.00) (2,420.00) (2,662.00) Earnings before taxes 23,000.00 25,700.00 28,670.00 31,937.00 Less: Taxes (6,900.00) (7,710.00) (8,601.00) (9,581.10) Net income 16,100.00 17,990.00 20,069.00 22,355.90 Operating income (Earnings Before Interest and Taxes) Less: Cash tax payments 25,000.00 27,900.00 31,090.00 34,599.00 (7,500.00) (8,370.00) (9,327.00) (10,379.70) Net operating profits after taxes (NOPAT) 17,500.00 19,530.00 21,763.00 24,219.30 Answer the following questions for Fred corporation. Assume that the firm revenues grow at a rate of 10% per year during years 1 through 4 before leveling out at no growth for year 5 and beyond. You may also assume that the gross profit margin is 65%; operating expenses (before depreciation) to sales is 35%; current assets to sales is 15%; accounts payable to sales is 5%; and net property, plant, and equipment (PPE) to sales is 40%; Net working capital to sales ratio is 10%, and that it maintains equal dollar amounts of long-term debt and equity to finance its growing needs for invested capital. Also assume that the cost of unlevered equity in this case is 13%. The cost of debt remains at 8%. The corporate tax rate is 30%. Also assume that the WACC for the terminal value is 13%. Projections of the financial statements: Sales Actual 100,000.00 110,000.00 Projected Sales Revenues 2 121,000.00 133,100.00 146,410.00 Proforma Balance Sheets ($000) Current Assets 15,000.00 1 1.00 16,500.00 2.00 3.00 4.00 18,150.00 19,965.00 21,961.50 Net Property, Plant & Equipment 40,000.00 44,000.00 48,400.00 53,240.00 58,564.00 Total 55,000.00 60,500.00 66,550.00 73,205.00 80,525.50 Accruals & Payables 5,000.00 5,500.00 6,050.00 6,655.00 7,320.50 Long-term debt 25,000.00 27,500.00 30,250.00 33,275.00 36,602.50 Equity 25,000.00 27,500.00 30,250.00 33,275.00 36,602.50 Total 55,000.00 60,500.00 66,550.00 73,205.00 80,525.50 Pro Forma Income Statements ($000) 1 3 Sales Cost of goods sold Gross profit 110,000.00 (38,500.00) 71,500.00 121,000.00 133,100.00 146,410.00 (42,350.00) (46,585.00) (51,243.50) 78,650.00 86,515.00 Operating expenses (excluding depreciation) (38,500.00) (42,350.00) (46,585.00) 95,166.50 (51,243.50) Depreciation expense (8,000.00) (8,400.00) (8,840.00) (9,324.00) Operating income (Earnings Before Interest and Taxes) 25,000.00 27,900.00 31,090.00 34,599.00 Less: Interest expense (2,000.00) (2,200.00) (2,420.00) (2,662.00) Earnings before taxes 23,000.00 25,700.00 28,670.00 31,937.00 Less: Taxes (6,900.00) (7,710.00) (8,601.00) (9,581.10) Net income 16,100.00 17,990.00 20,069.00 22,355.90 Operating income (Earnings Before Interest and Taxes) Less: Cash tax payments 25,000.00 27,900.00 31,090.00 34,599.00 (7,500.00) (8,370.00) (9,327.00) (10,379.70) Net operating profits after taxes (NOPAT) 17,500.00 19,530.00 21,763.00 24,219.30
Expert Answer:
Answer rating: 100% (QA)
To calculate the weighted average cost of capital WACC for Fred Corporation we need to consider the ... View the full answer
Related Book For
Valuation The Art and Science of Corporate Investment Decisions
ISBN: 978-0133479522
3rd edition
Authors: Sheridan Titman, John D. Martin
Posted Date:
Students also viewed these finance questions
-
Match the questions with their solutions 3 $40.14 $297 313.05 $523.38 1. 2. 3. Amara plans to retire at age 60. She would like to have enough money saved in her retirement account so she can withdraw...
-
Answer the following questions for Canton Corporation, which was described in Problem 9-4. Assume that firm revenues grow at a rate of 10% per year during years 1 through 4 before leveling out at no...
-
Subject : Strategic Management in a Global Environment Safaricom: Innovative Telecom Solutions to Empower Kenyans As the largest mobile provider in Kenya, Safaricom has touched the lives of Kenyans...
-
advice on how healthcare leaders can move their organizations toward being an HRO?
-
What are the pros and cons for local and overseas labor forces of Apples going global? What are the potential political implications for country relationships?
-
An item with a list price of $49.98 is offered at a discount of 1623%. What is the net price?
-
The following information is available to reconcile Clark Companys book balance of cash with its bank statement cash balance as of July 31, 2005: a. After all posting is complete on July 31, the...
-
Mary Palmquist, a Wall Street securities analyst, wants to determine the relationship between Chile's gross domestic product (GDP) and the profits (after taxes) of the Carlton Company. She obtains...
-
A new machine with a purchase price of $84,448, with transportation costs of $9,104, installation costs of $6,629, and special acquisition fees of $1,701, would have a cost basis of Oa. $92,778 Ob....
-
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net...
-
Ques.2: Determine the ultimate bearing capacity of strip footing, 1.5 m wide, with its base at a depth of 1 m, resting on a dry sand stratum. Take Y= 17 kN/m, = 32 and c'= 0, use Terzaghi's theory....
-
Greer Utsey earned $47,500 in 2022 for a company in Kentucky. Greer is single with one dependent under 17 and is paid weekly. The FUTA rate in Kentucky for 2022 is 0.6 percent on the first $7,000 of...
-
Ques.3: Using Terzaghi's theory, determine the ultimate bearing capacity of a strip footing 1.5 m wide resting on a saturated clay (cu 30 kN/m, D= 0, and Ysat 20 kN/m), at a depth of 2 m below ground...
-
Weldon Corporation's fiscal year ends December 31. The following is a list of transactions involving receivables that occurred during 2021: Mar. 17 Accounts receivable of $3,600 were written off as...
-
Ques.4: Using Terzaghi's theory: Determine the ultimate bearing capacity of a strip footing 2 m in width, with its base at a depth of 1.5 m below ground surface and resting on a saturated clay soil...
-
O Shannon Company segments its income statement into North and South Divisions. The company's overall sales, contribution margin ratio, and net operating income are $790,000, 48%, and $15,800,...
-
Assume a simple Keynesian depression economy with a multiplier of 4 and an initial equilibrium income of $3,000. Saving and investment equal $400, and assume full employment income is $4,000. a. What...
-
What are the key elements of working capital?
-
From the extracts of data provided below for Easy Events, calculate the ratios the following ratios and explain what they reveal. a) ROCE b) Asset utilisation c) Net profit percentage d) Gross profit...
-
Name the three working capital policies a business can follow.
Study smarter with the SolutionInn App