Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Refer to the information in the table to answer the following requirements. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Sales $3,750 $4,500 $5,400 $ 6,480 $ 7,776 464 1,333 NOPAT 578 686 825 948 NOA 1,612 1,944 2,289 2,780 Terminal Period $7,853 954 2,806 Answer the following requirements assuming a discount rate (WACC) of 13.3%, a terminal period growth rate of 1%, common shares outstanding of 86.2 million, and net nonoperating obligations (NNO) of $(255) million (negative NNO reflects net nonoperating assets such as investments rather than net obligations). (a) Estimate the value of a share of Abercrombie & Fitch common stock using the residual operating income (ROPI) model as of January 29, 2011. Rounding Instructions: • Round answers to the nearest whole number unless noted otherwise. • Use your round answers for subsequent calculations. Do not use negative signs with any of your answers. Reported (In millions) ROPI (NOPAT-[NOABeg x rw]) Discount factor [1/(1+rw)t] Present value of horizon ROPI Cum present value of horizon ROPI $ Present value of terminal ROPI NOA Total firm value NNO Firm equity value Shares outstanding (millions) Stock price per share (round 5 decimal places) $ 2011 $ 2012 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x (round one decimal place) 0x (round two decimal places) Horizon Period 2013 0 x 0 x 0 x 2014 0 x 0 x 0 x 2015 0 x 0x 0x Terminal Period 0 x Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Refer to the information in the table to answer the following requirements. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Sales $3,750 $4,500 $5,400 $ 6,480 $ 7,776 464 1,333 NOPAT 578 686 825 948 NOA 1,612 1,944 2,289 2,780 Terminal Period $7,853 954 2,806 Answer the following requirements assuming a discount rate (WACC) of 13.3%, a terminal period growth rate of 1%, common shares outstanding of 86.2 million, and net nonoperating obligations (NNO) of $(255) million (negative NNO reflects net nonoperating assets such as investments rather than net obligations). (a) Estimate the value of a share of Abercrombie & Fitch common stock using the residual operating income (ROPI) model as of January 29, 2011. Rounding Instructions: • Round answers to the nearest whole number unless noted otherwise. • Use your round answers for subsequent calculations. Do not use negative signs with any of your answers. Reported (In millions) ROPI (NOPAT-[NOABeg x rw]) Discount factor [1/(1+rw)t] Present value of horizon ROPI Cum present value of horizon ROPI $ Present value of terminal ROPI NOA Total firm value NNO Firm equity value Shares outstanding (millions) Stock price per share (round 5 decimal places) $ 2011 $ 2012 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x (round one decimal place) 0x (round two decimal places) Horizon Period 2013 0 x 0 x 0 x 2014 0 x 0 x 0 x 2015 0 x 0x 0x Terminal Period 0 x
Expert Answer:
Answer rating: 100% (QA)
Calculate the ROPI for each year as follows ROPI20114640133 464 ROPI2012578464133 5786171 51629 ROPI... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0133400694
1st canadian edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford, David A. Stangeland, Andras Marosi
Posted Date:
Students also viewed these accounting questions
-
We showed in class that electromagnetic radiation carries momentum by thinking of its effect on a free charge as an EM wave passes by. Consider its effect on an electric dipole to see whether it...
-
Estimating Share Value Using the ROPI Model Following are forecasts of Whole Foods sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of September 25, 2016. Reported...
-
A register file has 16 registers each having 16 bits. The registers RF[0] to RF[15] contain positive or negative integers. Design an HLSM which will find the sum of absolute values of the 16 integers...
-
1. Explain the Theories of leadership 2. Research -In modern times give 1 example as to which business leader in the hospitality industry has made a mark and why.?
-
Air France-KLM (AF), a Franco-Dutch company, prepares its financial statements according to International Financial Reporting Standards. AF's financial statements and disclosure notes for the year...
-
What is standard deviation of the 1 mile running time over 18 weeks? Health Promotion A man runs 1 mile approximately once per weekend. He records his time over an 18-week period. The individual...
-
Londen Inc., a division of Englend Enterprises, manufactures Product \(A B C\) to sell internally to other company divisions as well as externally. One unit of Product ABC sells externally for \(\$...
-
This financial information is available for Hoyle Corporation. The weighted-average number of shares of common stock outstanding was 180,000 for 2009 and 150,000 for 2010.InstructionsCalculate...
-
Blackjack is a card game of chance where you are betting to get the highest card against the dealer. In many casinos, the odds are basically break even (the house advantage is as small as .02%)....
-
8 91426 10 11 (CCM) builds furniture for a range of commercial customers. They build furniture used in hotels and department stores, on cruise liners, ferries and passenger aircraft. One of their...
-
Consider the following direct labour costs data regarding the manufacture of a line of sofas by Glorious Sofa Manufacturer (GSM): Standards per sofa Direct manufacturing 0.5 hours of input at $20 per...
-
Write a business letter addressed to the Mr. Smith evaluating the feasibility of the DTC model and its potential impact on GreenLeaf's supply chain operations. The letter should include the...
-
Suppose that a $10,000 maturity value note is discounted with a simple discount rate of 6 %. Determine the equivalent simple interest rate assuming that the term?
-
JohnnyCakes, Inc. is a calendar year accrual basis taxpayer; it manufactures industrial water pumps. It has the following financial information for the 2018 taxable year: Balance Sheet Beginning...
-
You deposit $200 at the beginning of each month for five years in an account paying 4.8% compounded monthly. How much of the balance will be interest at the end of five years?
-
The firm has estimated that its sales for 2 0 1 3 will be $ 8 4 6 , 7 5 6 Cash dividends to be paid by the firm in 2 0 1 3 $ 3 7 , 7 2 0 Minimum cash balance to be maintained by the firm $ 2 8 , 5 1...
-
4y+2z-9 of the algebraic expression. Indicate whether the term is a variable term or efficient of the term.
-
Choose a company from the SEC EDGAR Web site for your Key Assignment to evaluate for the impact of convergence to IFRS. Review the financial reports and notes of the company you have chosen from the...
-
How will the yield to maturity of a bond vary with the bond's risk of default?
-
How do you calculate the total return of a stock?
-
What are the reasons for segmentation of capital markets?
-
Titanium Metals Corporation (TIMET) is one of the worlds leading producers of titanium products. In November 2012, it was announced the company was being purchased by Precision Castparts, a...
-
American Airlines has outstanding lines of credit and various loan agreements with a number of financial institutions. Under the terms of these debt contracts, American is required to (a) maintain a...
-
Describe a conflict that may arise between the shareholders of a company and the debtholders of the company. Discuss what the debtholders might do to resolve that conflict and explain why you feel...
Study smarter with the SolutionInn App