B 1 2 Problem 9-19 3 5 6 8 K L Complete the steps below using...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
B 1 2 Problem 9-19 3 5 6 8 K L Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year FCF (millions) 1 $53 2 3 4 5 $68 $78 $75 $82 9 10 11 12 13 14 Long-run growth rate After then, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14%: a. Estimate the enterprise value of Heavy Metal. b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Cost of capital 14.00% 4.00% 15 16 Year 1 2 3 4 5 17 FCF (millions) $53.00 $68.00 $78.00 $75.00 $82.00 18 19 Terminal value (millions) 20 Total cash flow (millions) $53.00 $68.00 $78.00 21 22 23 24 a. Estimate the enterprise value of Heavy Metal. Enterprise value (millions) b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Debt (millions) Number of shares (millions) 25 26 27 28 29 30 31 Equity value (millions) 32 Stock price 33 $300.00 40 34 35 Requirements 36 1. Start Excel - completed. 37 38 39 40 41 42 2. In cell G19, by using cell references, calculate the terminal value of the company at the end of year 4 (1 pt.). 3. In cell G20, by using cell references, calculate the total cash flow for year 4 (1 pt.). 4. In cell D24, by using cell references and the function NPV, calculate the enterprise value of the company (1 pt.). 5. In cell D31, by using cell references, calculate the equity value of the company (1 pt.). 6. In cell D32, by using cell references, calculate the stock price (1 pt.). 7. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed. 43 B 1 2 Problem 9-19 3 5 6 8 K L Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year FCF (millions) 1 $53 2 3 4 5 $68 $78 $75 $82 9 10 11 12 13 14 Long-run growth rate After then, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14%: a. Estimate the enterprise value of Heavy Metal. b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Cost of capital 14.00% 4.00% 15 16 Year 1 2 3 4 5 17 FCF (millions) $53.00 $68.00 $78.00 $75.00 $82.00 18 19 Terminal value (millions) 20 Total cash flow (millions) $53.00 $68.00 $78.00 21 22 23 24 a. Estimate the enterprise value of Heavy Metal. Enterprise value (millions) b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Debt (millions) Number of shares (millions) 25 26 27 28 29 30 31 Equity value (millions) 32 Stock price 33 $300.00 40 34 35 Requirements 36 1. Start Excel - completed. 37 38 39 40 41 42 2. In cell G19, by using cell references, calculate the terminal value of the company at the end of year 4 (1 pt.). 3. In cell G20, by using cell references, calculate the total cash flow for year 4 (1 pt.). 4. In cell D24, by using cell references and the function NPV, calculate the enterprise value of the company (1 pt.). 5. In cell D31, by using cell references, calculate the equity value of the company (1 pt.). 6. In cell D32, by using cell references, calculate the stock price (1 pt.). 7. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed. 43
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Write a filter that reads text from an input stream and prints it to an output stream, removing any lines that consist only of whitespace.
-
When 3-methyl-1-butene reacts with HBr, two alkyl halides are formed: 2-bromo-3 methylbutane and 2-bromo-2-methylbutane. Propose a mechanism that explains the formation of these products.
-
Vancitys financial position allows it to take innovative approaches to meeting the needs of its members. If you were a competitor, would you try to emulate Vancitys innovative approach? Why or why...
-
In 2014, Javier Ramos decided to open seafood restaurants in California and Texas. Ramos claims that he was describing the crusted glaze applied to cooked seafood to his friend Ivan Murillo when...
-
Multiple Choice. Choose the best answer. 1. The FASBs objectives of financial reporting for not-for-profit organizations include all of the following except: a. Making resource allocation decisions....
-
Nick went out for dinner with a few friends. The restaurant bill should have been $175, but instead, the waitress brings the bill for $160. Find the absolute error and relative percentage error for...
-
Write a Python function to reverse a string. (The function should have a docstring) Call the function with input: "1234abcd", the expected output should be "dcba4321". Print out the docstring of...
-
1- [Melvin] Schultz died on July 5, 2005, at the age of 81. * * * Before he died * * * he developed some sort of relationship with [Robin] Holbrook, who had moved into Schultzs home. Holbrook was...
-
A tax form provided to employees. a. 1099 b. employment a t w ill c. employment c ontract d. employee ha ndbook e. independent contractor f. respondeat superior g. W-2
-
Draw the Bode plot and identify the corner frequency, as well as the asymptotic approximations of magnitude for low-frequency and high-frequency ranges. \(G(s)=\frac{4}{3 s+\frac{2}{3}}\)
-
Let \(Y\) be distributed according to the beta(10 12) distribution. (a) Find \(\mathrm{E}[Y]\). (b) Find \(\operatorname{Var}[Y]\). (c) Find \(P(Y>5)\) using the normal approximation.
-
To obtain a sample of college students, the Educational Testing Service divided all schools into groups, including large public universities, small private colleges, and so on. Then they asked the...
-
Read the case study Ingvar Kamprad: Wealthy Man, Frugal Man, Entrepreneur Extraordinaire and answer the following questions: 1. In what ways is Ingvar Kamprad a manager? In what ways is he a leader?...
-
Explain why it is not wise to accept a null hypothesis.
-
An atom loses an electron to another atom. Is this an example of a physical or chemical change? (a) chemical change involving the formation of ions (b) physical change involving the formation of ions...
-
Aluminum ions carry a 3+ charge, and chloride ions carry a 1- charge. What is the chemical formula for the ionic compound aluminum chloride? (a) Al 3 Cl (b) AlCl 3 (c) Al 3 Cl 3 (d) AlCl
-
Why are ores so valuable? (a) They are sources of naturally occurring gold. (b) Metals can be efficiently extracted from them. (c) They tend to occur in scenic mountainous regions. (d) They hold many...
Study smarter with the SolutionInn App