CSCO ($ millions) Sales (rounded two decimal places) Reported 2016 Forecast Horizon Terminal 2017 Est. 2018...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
CSCO ($ millions) Sales (rounded two decimal places) Reported 2016 Forecast Horizon Terminal 2017 Est. 2018 Est. 2019 Est. 2020 Est. Period $ 49,247 $ 49,739.47 $ 52,226.44 * $ 50,739.23 * $ 51,246.63 * $ 51,759.09 x Sales (rounded nearest whole number) NOPAT (rounded nearest whole number)* NOA (rounded nearest whole number)* 49,247 10,575 49,739 10,694 0 x 0 x 0 x 0 x 26,472 26,741 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x * Use sales rounded to nearest whole number for this calculation. (d) Estimate the value of a share of Cisco common stock using the residual operating income (ROPI) model as of July, 30, 2016; assume a discount rate (WACC) of 10%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(37,113) million (NNO is negative which means that Cisco has net nonoperating investments). Instructions: Use your rounded answers for subsequent calculations. Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Use a negative sign with your NNO answer. CSCO ($ millions) ROPI Model Reported 2016 2017 Est. Forecast Horizon 2018 Est. 2019 Est. 2020 Est. Terminal Period ROPI [NOPAT - (NOA beg x WACC)] (rounded to nearest whole number) Discount factor 0 x 0 x 0 x 0 x 0 x (rounded to 5 decimal places) 0 x 0 x 0 x 0 x Present value of horizon ROPI (rounded to nearest whole number) 0 x 0 x 0 x 0 x Cum present value of horizon ROPI $ 0x Present value of terminal ROPI NOA $ 0 x 26,472 Total firm value 0 x NNO 0 x NCI 0 x Firm equity value $ 0 x Shares outstanding (millions) 0 x Stock value per share $ 0 x CSCO ($ millions) Sales (rounded two decimal places) Reported 2016 Forecast Horizon Terminal 2017 Est. 2018 Est. 2019 Est. 2020 Est. Period $ 49,247 $ 49,739.47 $ 52,226.44 * $ 50,739.23 * $ 51,246.63 * $ 51,759.09 x Sales (rounded nearest whole number) NOPAT (rounded nearest whole number)* NOA (rounded nearest whole number)* 49,247 10,575 49,739 10,694 0 x 0 x 0 x 0 x 26,472 26,741 0 x 0 x 0 x 0 x 0 x 0 x 0 x 0 x * Use sales rounded to nearest whole number for this calculation. (d) Estimate the value of a share of Cisco common stock using the residual operating income (ROPI) model as of July, 30, 2016; assume a discount rate (WACC) of 10%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(37,113) million (NNO is negative which means that Cisco has net nonoperating investments). Instructions: Use your rounded answers for subsequent calculations. Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Use a negative sign with your NNO answer. CSCO ($ millions) ROPI Model Reported 2016 2017 Est. Forecast Horizon 2018 Est. 2019 Est. 2020 Est. Terminal Period ROPI [NOPAT - (NOA beg x WACC)] (rounded to nearest whole number) Discount factor 0 x 0 x 0 x 0 x 0 x (rounded to 5 decimal places) 0 x 0 x 0 x 0 x Present value of horizon ROPI (rounded to nearest whole number) 0 x 0 x 0 x 0 x Cum present value of horizon ROPI $ 0x Present value of terminal ROPI NOA $ 0 x 26,472 Total firm value 0 x NNO 0 x NCI 0 x Firm equity value $ 0 x Shares outstanding (millions) 0 x Stock value per share $ 0 x
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Multiple Choice Questions 1. If a company has a $25,000 reduction in sales and an increase of $7,000 in fixed costs with a contribution margin ratio of 34 percent, by how much will net income change?...
-
Find Vo in the circuit in figure using source transformation. + Vo 4 kn 4 kn 3 kn +) 12 V 12 kn 2 kn 3 12 kn 2 mA
-
A ___________ is a well-defined collection of distinct objects.
-
Why are controls and reporting so important?
-
Prior to the distribution of cash to the partners, the accounts in the VUP Company are: Cash $24,000; Vogel, Capital (Cr.) $17,000; Utech, Capital (Cr.) $15,000; and Pena, Capital (Dr.) $8,000. The...
-
Hickory Company manufactures two products 1 3 , 0 0 0 units of Product Y and 5 , 0 0 0 units of Product Z . The company uses a plantwide overhead rate based on direct labor - hours. It is considering...
-
Trade your data strip with another group and use this data to make another prediction. How does your prediction compare with your previous one
-
Briefly explain the difference between policies and standards. What are top management's responsibilities with respect to information systems policies and standards?
-
Mark, a project leader in Austin, Texas, needed a new software engineer for his eight-person team. He used his network, reviewed rsums, and invited 15 candidates for interviews. In addition he had...
-
Chairs? There is not much that can be said about chairs, right? Some are comfortable, some are not; some are cushy, some are firm. Since that is just about the whole story on the subject, I never...
-
Explain Nolan's stage-growth hypothesis. What is the relevance of the stagegrowth hypothesis to the information systems auditor?
-
Change seems to be a fact of life, yet in Texas some things remain the same, such as peoples love for Texas-style barbecue. As you drive from Houston to Waco, for example, you will see many roadside...
-
THE PURPOSE OF THIS ASSIGNMENT IS TO UTILIZE AUTHORITATIVE AUDITING GUIDANCE
-
In muscle tissue, the ratio of phosphorylase a to phosphorylase b determines the rate of conversion of glycogen to glucose 1phosphate. Classify how each event affects the rate of glycogen breakdown...
-
What information do the tangible capital asset turnover ratio, the average age of tangible capital assets, and the return on total assets provide users of financial statements?(Appendix)
-
What factors should be considered when selecting the amortization period for an intangible asset?(Appendix)
-
Apple a Day, Inc., and Unforgettable Edibles, Inc. are food catering businesses that operate in the same metropolitan area. Their customers include Fortune 500 companies, regional firms, and...
Study smarter with the SolutionInn App