Consider onl heelchair acc Found level it to all floors. Al Company & Wheelchair Ground leve...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consider onl heelchair acc Found level it to all floors. Al Company & Wheelchair Ground leve A private equity investor is valuing the listed company AMB with expected year-on-year growth rate of sales as given in Table 1. . . Year 2 +6% Year 3 - 3% The EBIT margin (as percentage of sales) is expected to grow 35 basis points (0.35%) per year between year 2 and year 5. In year 1 the expected level of sales is 35,000 with EBIT margin of 6%. Additional assumptions are: Depreciation: 6% of sales, all years Recurrent Capex: 8% of sales for year 1, with percentage decreasing 55 basis points (0.55%) per year until year 4 Change in working capital: 12% of yearly changes of EBIT Tax rate: 20% Target capital structure: debt/(debt + equity) ratio of 55% Asset beta: 1.15 . Table 1 Year 4 +3% Risk-free rate: 1.5% Equity risk premium: 6% Debt spread: 4% Year 5 +2% To answer the following questions, make plausible assumptions if necessary. In case you prefer, standard characters can be used (e.g., b rather than , capital_sigma rather than ). a. Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Explain your answer. [10 marks] b. Given the set of assumptions reported below Table 1, what is the discount rate to be used in this valuation exercise? Explain your answer. [10 marks] C. The cost of equity reflects the full risk profile of the company being valued. Do you agree? Explain your answer. Turn over [5 marks] d. The company is expected to operate beyond year 5 and the expected nominal growth rate of FCF in perpetuity is 1.5%. The current market capitalization of the company under analysis is 21,000. Assume that the company has no financial investments and there are no minority interests. What is the level of net debt below which the equity analyst investment recommendation is to BUY shares of the company under analysis? Explain your answer. [15 marks] decreasing 65 HT aptal sigma rath tructures Expl cessary, in from year ng valusid Consider onl heelchair acc Found level it to all floors. Al Company & Wheelchair Ground leve A private equity investor is valuing the listed company AMB with expected year-on-year growth rate of sales as given in Table 1. . . Year 2 +6% Year 3 - 3% The EBIT margin (as percentage of sales) is expected to grow 35 basis points (0.35%) per year between year 2 and year 5. In year 1 the expected level of sales is 35,000 with EBIT margin of 6%. Additional assumptions are: Depreciation: 6% of sales, all years Recurrent Capex: 8% of sales for year 1, with percentage decreasing 55 basis points (0.55%) per year until year 4 Change in working capital: 12% of yearly changes of EBIT Tax rate: 20% Target capital structure: debt/(debt + equity) ratio of 55% Asset beta: 1.15 . Table 1 Year 4 +3% Risk-free rate: 1.5% Equity risk premium: 6% Debt spread: 4% Year 5 +2% To answer the following questions, make plausible assumptions if necessary. In case you prefer, standard characters can be used (e.g., b rather than , capital_sigma rather than ). a. Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Explain your answer. [10 marks] b. Given the set of assumptions reported below Table 1, what is the discount rate to be used in this valuation exercise? Explain your answer. [10 marks] C. The cost of equity reflects the full risk profile of the company being valued. Do you agree? Explain your answer. Turn over [5 marks] d. The company is expected to operate beyond year 5 and the expected nominal growth rate of FCF in perpetuity is 1.5%. The current market capitalization of the company under analysis is 21,000. Assume that the company has no financial investments and there are no minority interests. What is the level of net debt below which the equity analyst investment recommendation is to BUY shares of the company under analysis? Explain your answer. [15 marks] decreasing 65 HT aptal sigma rath tructures Expl cessary, in from year ng valusid
Expert Answer:
Answer rating: 100% (QA)
a To compute the Free Cash Flows to the Firm FCF for the period from year 1 until year 5 including year 5 we need to calculate the following components Year 1 Sales 35000 EBIT margin 6 of sales 006 35... View the full 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 accounting questions
-
A private equity analyst is valuing a company that is expected to generate sales from year 1 onwards as given in Table 1. Year 1 45,000 Year 2 52,000 Table 1 Year 3 57,500 Year 4 62,500 Expected...
-
An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 16000 18200 16480 17100 17500 The...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Danone will make a euro 95 million acquisition in Ethiopia, paid in three equal instalments of Ethiopian Birr in 6,12 and 24 months. The spot rate for Birr is 47.9 and one year and two year forward...
-
Limpio, Inc., produces a key ingredient for liquid laundry detergents. Two chemical solutions, Chem A and Chem B, are mixed and heated to produce a cleansing chemical that is sold to companies that...
-
1. The MD&A reports that the city's general obligation bonds were rated AA-by Standard & Poor's. What is the significance of an AA-rating? (Standard & Poor's ratings are similar to those of Moody's.)...
-
0.81 Use the Standard Normal Table or technology to find the z-score that corresponds to the cumulative area or percentile. Table 4-Standard Normal Distribution Arca Z 0 Z .09 .08 .07 .06 .05 .04 .03...
-
Winter Corporation has just completed its comparative statements for the year ended December 31, 2012. At this point, certain analytical and interpretive procedures are to be undertaken. The...
-
Imagine that you are tasked with providing a comparison of government and private sector health care models for senior executives at a health care organization. create a table that compares the...
-
The file P17_19.xlsx contains various data on 325 metropolitan cities in the United States. Cell comments in row 1 explain some of the variables. A Microsoft Data Mining add-in (not discussed here)...
-
Select the correct CGT consequence, meaning will the event give rise to CGT even or not? Alisha is a client of yours who sold some of her art collection by some artists. It consisted of the following...
-
The bookstore orders Penn State Volleyball shirts once for a selling season from a manufacturer in Malaysia. They estimate that the demand is according to a triangular distribution with a = 1500, b =...
-
If a new type of capital is introduced into a production process such that a firm can use fewer workers and still produce the same level of output, what type of technological progress is this?...
-
Innovation Company is thinking about marketing a new software product. Up-front costs to market and develop the product are $4.92 million. The product is expected to generate profits of $1.08 million...
-
One of the main drivers of P/E for the market as a whole is the level of interest rates. The inverse relationship between value and interest rates can be seen from the expression of P/E in terms of...
-
Groupon (NASDAQ GS: GRPN) is a deal-of-the-day website that features discounted gift certificates usable at local or national companies. Before going public in November 2011, GRPN amended its...
-
Hiring can involve a complex series of tasks. HR personnel must be cognizant of all the laws that apply when going through this process, otherwise they can subject their employer to lawsuits....
-
In Problem 8.43, determine the smallest value of for which the rod will not fall out of the pipe. IA -3 in.-
-
Which of the following statements is most accurate ? If two equity issues have the same market risk but the first issue has higher leverage, greater liquidity, and a higher required return, the...
-
Lendex Electronics (LE) had a great deal of turnover of top management for several years and was not followed by analysts during this period of turmoil. Because the companys performance has been...
-
The text defined intrinsic value as the value of an asset given a hypothetically complete understanding of the assets investment characteristics. Discuss why hypothetically is included in the...
-
When you were playing the employees role, how did the managers suggestions make you feel?
-
Which of the three quarters exhibited the most consistent increase in value for this security?
-
What was the mean price of the security on the first of January 2004?
Study smarter with the SolutionInn App