. Dreamscape is a highly cash generative business so we view DCF valuation is appropriate. Key...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
. Dreamscape is a highly cash generative business so we view DCF valuation is appropriate. Key Assumptions used in our DCF valuation: o Terminal value calculated using the Gordon Growth model with a WACC of 13.8% (Ke 15%, 2.3x, ERP 5.5%, rt 2.3%) and a terminal growth rate of 3.0%. Figure 15: CGAU DCF Valuation methodology DCF Analysis - Firm Value Cash/Adj. EBITDA Less cash tax Less increase in Working Capital Less Capex Free Cashflow to Firm Discount factor PV of Free Cashflow Total PV of Explicit Free Cashflow Terminal Value PV of Terminal Value Firm Valuation Net Debt (post IPO) Equity Valuation EFPOWA Valuation Cost of Equity Valuation (1yr forward) Risk Free Rate Beta Equity RP Cost of Equity 2.3% 2.3 5.5% 15.0% FY17 11.0 -0.8 1.6 -1.4 10.4 0.91 9.4 FY18 12.2 -2.8 0.0 -1.0 8.4 0.80 8 10 6.7 FY19 13.6 -3.1 0.0 -1.0 9.5 0.70 6.6 FY20 14.0 -3.3 0.1 -1.0 9.9 0.62 25 6.1 Cost of Debt Gearing Ratio WACC Terminal Growth FY21 14.6 -3.4 0.1 -1.0 10.2 0.54 5.5 34.4 97.7 52.8 87.2 -17.5 104.7 344.0 0.30 15% 0.35 5.0% 10% 13.81% 3.0% Sensitivity (EV) Select one: 0.3 2.0% 2.5% 3.0% 3.5% 4.0% Which of the below statements is NOT correct? The: Discount rate (WACC, Ke:15%, Kd:5%) Terminal Growth rate (%) 9.8% 0.47 0.49 0.52 0.54 0.58 11.8% 13.8% 15.8% 0.39 0.33 0.29 0.40 0.34 0.30 0.41 0.35 0.31 0.43 0.36 0.31 0.45 0.37 0.32 17.8% 0.27 0.27 0.27 0.28 0.28 O a. Capital expenditure is forecast to be positive over the next 5 years, meaning that more non-current assets will be purchased than sold. O b. 'Free cash flow to firm' is discounted by the 15% pa cost of equity. O C. $34.3m 'Total PV of Explicit Free Cashflow' is the sum of the 'Pv of free cashflow' over the 5 year horizon, from FY2017 to 2021 inclusive. O d. $97.7m terminal value, if based on the perpetuity formula, must assume a $10.56137m free cash flow in FY2022, corresponding to a 3.54% growth rate between FY2021 and 2022. O e. $17.5m Net debt is negative because the firm's cash is greater than its interest bearing debt. . Dreamscape is a highly cash generative business so we view DCF valuation is appropriate. Key Assumptions used in our DCF valuation: o Terminal value calculated using the Gordon Growth model with a WACC of 13.8% (Ke 15%, 2.3x, ERP 5.5%, rt 2.3%) and a terminal growth rate of 3.0%. Figure 15: CGAU DCF Valuation methodology DCF Analysis - Firm Value Cash/Adj. EBITDA Less cash tax Less increase in Working Capital Less Capex Free Cashflow to Firm Discount factor PV of Free Cashflow Total PV of Explicit Free Cashflow Terminal Value PV of Terminal Value Firm Valuation Net Debt (post IPO) Equity Valuation EFPOWA Valuation Cost of Equity Valuation (1yr forward) Risk Free Rate Beta Equity RP Cost of Equity 2.3% 2.3 5.5% 15.0% FY17 11.0 -0.8 1.6 -1.4 10.4 0.91 9.4 FY18 12.2 -2.8 0.0 -1.0 8.4 0.80 8 10 6.7 FY19 13.6 -3.1 0.0 -1.0 9.5 0.70 6.6 FY20 14.0 -3.3 0.1 -1.0 9.9 0.62 25 6.1 Cost of Debt Gearing Ratio WACC Terminal Growth FY21 14.6 -3.4 0.1 -1.0 10.2 0.54 5.5 34.4 97.7 52.8 87.2 -17.5 104.7 344.0 0.30 15% 0.35 5.0% 10% 13.81% 3.0% Sensitivity (EV) Select one: 0.3 2.0% 2.5% 3.0% 3.5% 4.0% Which of the below statements is NOT correct? The: Discount rate (WACC, Ke:15%, Kd:5%) Terminal Growth rate (%) 9.8% 0.47 0.49 0.52 0.54 0.58 11.8% 13.8% 15.8% 0.39 0.33 0.29 0.40 0.34 0.30 0.41 0.35 0.31 0.43 0.36 0.31 0.45 0.37 0.32 17.8% 0.27 0.27 0.27 0.28 0.28 O a. Capital expenditure is forecast to be positive over the next 5 years, meaning that more non-current assets will be purchased than sold. O b. 'Free cash flow to firm' is discounted by the 15% pa cost of equity. O C. $34.3m 'Total PV of Explicit Free Cashflow' is the sum of the 'Pv of free cashflow' over the 5 year horizon, from FY2017 to 2021 inclusive. O d. $97.7m terminal value, if based on the perpetuity formula, must assume a $10.56137m free cash flow in FY2022, corresponding to a 3.54% growth rate between FY2021 and 2022. O e. $17.5m Net debt is negative because the firm's cash is greater than its interest bearing debt.
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Read the article " The Twitter Trap " by Bill Keller carefully. In this article, Keller uses his personal experiences to attract the audience and uses funny examples to help the audience understand...
-
Picasso Co. issued 5,000 shares of its $1 par common stock, valued at $100,000, to acquire shares of Seurat Company in an all-stock transaction. Picasso paid the investment bankers $35,000 and will...
-
Latrell recently used his Delta Skymiles to purchase a free round trip ticket to Milan, Italy (value $1,200).The frequent flyer miles used to purchase the ticket were generated from Latrell's...
-
The goal of corporate sustainability is to manage the environmental, economic, and social effects of a corporations operations so it is profitable over the long term while acting in a responsible...
-
How are the antigens that B cells respond to different from the ones that T cells respond to?
-
Your clients, Lisa and Matthew, are planning to form Lima Corporation. Lisa will contribute $50,000 cash to Lima for 50 shares of its stock. Matthew will contribute land having a $35,000 adjusted...
-
The Alpine House, Incorporated, is a large retailer of snow skis. The company assembled the information shown below for the quarter ended March 31: Sales Selling price per pair of skis Variable...
-
Price Company purchased 90% of the outstanding common stock of Score Company on January 1, 2016, for $450,000. At that time, Score Company had stockholders? equity consisting of common stock,...
-
6. How much money would you need to set aside at the END of each month if during retirement you need to replace $80,000 (at the BEGINNING of each year) for 18 years, during that time it will generate...
-
Are any capital gains arising from ISA investments chargeable to capital gains tax ? Explain
-
Ana contributed land purchased four years ago and previously used in her sole proprietorship to Elm, a general partnership. The land had an adjusted basis of $50,000 to Ana and a fair market value of...
-
Insuring for protection from employee theft, usually provided through a blanket bond that specifies job classifications rather than individuals. Question 1 options: Bonding Incident report Daily...
-
Jody heard about the child and dependent care credit and wants to know if she qualifies. What circumstance would be required in order for Jody to qualify for the child and dependent care credit?
-
Given digital and corresponding technological disruption in the economy of the 21 st century, interested people are wrestling with both what this means for labour markets and public policy and...
-
In some chemical process operation, 4500kg/hr of pure liquid A is fed continuously to the first of a battery of two equal sized stirred tank reactors (cstr) arranged in series. Both theb reactors are...
-
In Exercises find dy/dx by implicit differentiation. xy - y = x
-
Helen Morgan, CFA, has been asked to use the DDM to determine the value of Sundanci, Inc. Morgan anticipates that Sundanci's earnings and dividends will grow at 32% for 2 years and 13% thereafter....
-
You manage a $16.5 million portfolio, currently all invested in equities, and believe that the market is on the verge of a big but short-lived downturn. You would move your portfolio temporarily into...
-
Janet Ludlow is preparing a report on U.S.-based manufacturers in the electric toothbrush industry and has gathered the information shown in Tables 17B and 17C. Ludlow's report concludes that the...
-
Construct a frequency and relative frequency histogram of the five-year rate of- return data discussed in Example 3. Approach To draw the frequency histogram, use the frequency distribution in Table...
-
Construct a frequency and relative frequency histogram of the five-year rate of- return data discussed in Example 3. Approach We will use StatCrunch to construct the frequency and relative frequency...
-
Construct a stem-and-leaf plot of the poverty data discussed in Example 6. Approach We will use Minitab. The steps for constructing the graphs using Minitab or StatCrunch are given in the Technology...
Study smarter with the SolutionInn App