calculate the value of Brie using the capitalized EBITDA multiple approach b) calculate the value of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
calculate the value of Brie using the capitalized EBITDA multiple approach b) calculate the value of Brie using the discounted cash flow approach Hint: estimate the next five years free cash flow using the previous five years trend Brie Incorporated Revenues Input costs Salaries and benefits Interest Depreciation Total expenses Pre-tax profits Taxes Net Income ($ millions) 2020 12.5 3.8 1.1 1.5 1.6 7.9 4.6 (1.1) 3.4 2019 11.6 3.6 60 1.0 1.4 1.5 in in 7.5 4.1 (1.0) 3.1 2018 10.9 3.4 1.0 1.3 1.4 7.2 3.7 (0.9) 2.8 2017 10.2 3.3 0.9 1.3 1.4 6.8 3.3 (0.8) ហ 2.5 2016 9.5 mo 3.1 0.9 1.2 1.3 6.5 3.0 (0.8) 2.3 Other information: Risk free rate: Return of the total market 1.50% 6.50% Estimated Beta for Brie 1.7 Bonds are valued at par with a coupon of 4% Corporate tax rate 25% Assume the revenues and expenses grow in the same proportions for the next five years, and then the free cash flow grows at 1% forever Assume market value of equity = market value of debt Assume depreciation for accounting = actual depreciation for taxation (in other words, the impact on free cash flow is the same as the accounting depreciation) Information on Brie's competitors ($) Lucky Inc. Chucky Ltd. Moose Corp. Goose Inc. Share price 14 23 19 11 Value of debt EBITDA 1,200,000,000 50,000,000 1,053,125,000 900,000,000 75,000,000 1,198,557,692 1,100,000,000 93,750,000 1,369,157,609 2,900,000,000 30,000,000 2,970,005,250 # shares calculate the value of Brie using the capitalized EBITDA multiple approach b) calculate the value of Brie using the discounted cash flow approach Hint: estimate the next five years free cash flow using the previous five years trend Brie Incorporated Revenues Input costs Salaries and benefits Interest Depreciation Total expenses Pre-tax profits Taxes Net Income ($ millions) 2020 12.5 3.8 1.1 1.5 1.6 7.9 4.6 (1.1) 3.4 2019 11.6 3.6 60 1.0 1.4 1.5 in in 7.5 4.1 (1.0) 3.1 2018 10.9 3.4 1.0 1.3 1.4 7.2 3.7 (0.9) 2.8 2017 10.2 3.3 0.9 1.3 1.4 6.8 3.3 (0.8) ហ 2.5 2016 9.5 mo 3.1 0.9 1.2 1.3 6.5 3.0 (0.8) 2.3 Other information: Risk free rate: Return of the total market 1.50% 6.50% Estimated Beta for Brie 1.7 Bonds are valued at par with a coupon of 4% Corporate tax rate 25% Assume the revenues and expenses grow in the same proportions for the next five years, and then the free cash flow grows at 1% forever Assume market value of equity = market value of debt Assume depreciation for accounting = actual depreciation for taxation (in other words, the impact on free cash flow is the same as the accounting depreciation) Information on Brie's competitors ($) Lucky Inc. Chucky Ltd. Moose Corp. Goose Inc. Share price 14 23 19 11 Value of debt EBITDA 1,200,000,000 50,000,000 1,053,125,000 900,000,000 75,000,000 1,198,557,692 1,100,000,000 93,750,000 1,369,157,609 2,900,000,000 30,000,000 2,970,005,250 # shares
Expert Answer:
Related Book For
Equity Asset Valuation
ISBN: 978-0470571439
2nd Edition
Authors: Jerald E. Pinto, Elaine Henry, Thomas R. Robinson, John D. Stowe, Abby Cohen
Posted Date:
Students also viewed these finance questions
-
READ THE FOLLOWING ARTICLE AND THEN WRITE A SUMMARY AND DESCRIBE WHICH VALUATION METHOD DISCUSSED IN THE ARTICLE YOU FIND TO BE MOST EFFECTIVE AND WHY. Write a minimum of 400 words. When trying to...
-
1. Read the Case: What is the company worth? Grant explains to the management team that the company valuation is critical from both investors and the company. The goal is to produce a rough estimated...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Write a paper about operations of Morning Star homes, a construction company. How you are progressing in your Project Management Plan. When is it appropriate to "crash" a project and what are the...
-
Evaluate American Expresss integration of its various businesses. What recommendations would you make in order to maximize the contribution to equity of all its business units? At the same time, is...
-
What is self-leadership?
-
Financial figures of the business of K. Towd for the last 2 years are shown below. Additional information 1. During the year ended 30 June 2025, Towd withdrew \($60\) per week in cash for 52 weeks...
-
Liz and John formed the equal LJ Partnership on January 1 of the current year. Liz contributed $80,000 of cash and land with a fair market value of $90,000 and an adjusted basis of $75,000. John...
-
A ball of mass 3.2 kg and speed 1.0 m/s collides head-on with a 2.5 kg ball at rest. If the collision is perfectly elastic, calculate the velocities of the two balls after the collision.
-
Your client, Summerford, Inc., has a debt agreement with Valley City Bank that includes a number of restrictions and covenants. Violation of any restriction or covenant results in the entire amount...
-
When a firm initiates or increases a cash discount, sales are expected to ________, the investment in accounts receivable is expected to ________, the bad debt expense is expected to ________, and...
-
Now that the SEC has approved a Bitcoin ETF based on CME Bitcoin Futures symbol BTIO: Do you think it is more likely or less likely that they will approve an ETF in the near future based on the spot...
-
In addition to the Earth s magnetic field, list some other sources of the ambient magnetic field in the lab. Which source do you think provides the largest contribution to the overall magnetic field?
-
According to the paper, is city compactness a productive amenity or an unproductive amenity? Explain why. Recall that a productive amenity is one which lowers costs for the firm. An unproductive...
-
Quatro Company issues bonds dated January 1, 2021, with a par value of $890,000. The bonds' annual contract rate is 12%, and interest is paid semiannually on June 30 and December 31. The bonds mature...
-
A dime is accidentally dropped from the top of the Tokyo Tower. The height, h, in meters of the dime above the ground at t seconds can be modelled by h(t) = -4.9t + 333 a) Determine the average rate...
-
Consider an investor in Europe that observes the spot price for the US dollar as currently 1.4544 /$. A nine-month futures contract on the dollar is quoted in the market as 1.4052 /$. If the American...
-
Suppose that fraction used = / 1.0 + 0.1Mt. for some parameter 1. Write the discrete-time dynamical system and solve for the equilibrium. Sketch a graph of the equilibrium as a function of ....
-
The total discount for both control and marketability is closest to A. 15 percent. B. 32 percent. C. 35 The senior vice president of acquisitions for Northland Industries, Angela Lanton, and her head...
-
Kazuo U to is analyzing the stock of Brother Industries, Ltd. (Tokyo Stock Exchange: 64480), a diversified Japanese company that produces a wide variety of products. Brother distributes its products...
-
The estimated factor sensitivities of TerraNova Energy to Fama - French factors and the risk premia associated with those factors are given in the following table: A. Based on the Fama - French...
-
Determine the probability mass function of \(X\) from the following cumulative distribution function: \[ F(x)=\left\{\begin{array}{lr} 0 & x. \] Figure 3.3 displays a plot of \(F(x)\). From the plot,...
-
The probability that a wafer contains a large particle of contamination is 0.01. If it is assumed that the wafers are independent, what is the probability that exactly 125 wafers need to be analyzed...
-
Two new product designs are to be compared on the basis of revenue potential. Marketing believes that the revenue from design A can be predicted quite accurately to be \(\$ 3\) million. The revenue...
Study smarter with the SolutionInn App