Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Texas Roadhouse for the year ended December 29, 2015. a. Assume the following forecasts for TXRH's sales, NOPAT, and NOA for 2016 through 2019. Forecast the terminal period values assuming a 1% terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA. Round your answers to the nearest dollar. Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Sales $1,807.368 $2,060.400 $2.348,855 $2.513.275 $2.689,205 s NOPAT 102.495 168.953 192.606 206.089 220,515 S NOA 662.502 755.279 861,017 921,288 985,779 s b. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015; assume a discount rate (WACC) of 7%, common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NCI) from the balance sheet of $7,520 thousand. Note that NNO is negative because the company's cash exceeds its nonoperating liabilities. Rounding instructions: • Use rounded answers for subsequent computations. • Round answers to the nearest whole number unless otherwise noted. • Round discount factor to 5 decimal places and stock price per share to two decimal places. Do not use negative signs with any of your answers below. TXRH Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Increase in NOA os FCFF (NOPAT - Increase in NOA) Discount factor [1/ (1 + rwit] Present value of horizon FCFF Cum PV of horizon FCFF Present value of terminal FCFF Total firm value NNO NCI Firm equity value in Shares outstanding (thousands) Stock price per share c. TXRH closed at $42.13 on February 26, 2016, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? Ostock prices are a function of many factors. It is impossible to speculate on the reasons for the difference. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is slightly higher than the WMT market price, indicating that we believe that WMT stock is slightly overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. d. If WACC had been 7.5%, what would the valuation estimate have been? What about if WACC has been 6.5%? OThe valuation estimate at 7.5% would be lower than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be higher than our estimate. OThe valuation estimate at 7.5% would be higher than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be lower than our estimate. OThe valuation esrimate would be the same recardless of the cate used to compute the estimate Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Texas Roadhouse for the year ended December 29, 2015. a. Assume the following forecasts for TXRH's sales, NOPAT, and NOA for 2016 through 2019. Forecast the terminal period values assuming a 1% terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA. Round your answers to the nearest dollar. Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Sales $1,807.368 $2,060.400 $2.348,855 $2.513.275 $2.689,205 s NOPAT 102.495 168.953 192.606 206.089 220,515 S NOA 662.502 755.279 861,017 921,288 985,779 s b. Estimate the value of a share of TXRH common stock using the discounted cash flow (DCF) model as of December 29, 2015; assume a discount rate (WACC) of 7%, common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NCI) from the balance sheet of $7,520 thousand. Note that NNO is negative because the company's cash exceeds its nonoperating liabilities. Rounding instructions: • Use rounded answers for subsequent computations. • Round answers to the nearest whole number unless otherwise noted. • Round discount factor to 5 decimal places and stock price per share to two decimal places. Do not use negative signs with any of your answers below. TXRH Reported Forecast Horizon Terminal S thousands 2015 2016 2017 2018 2019 Period Increase in NOA os FCFF (NOPAT - Increase in NOA) Discount factor [1/ (1 + rwit] Present value of horizon FCFF Cum PV of horizon FCFF Present value of terminal FCFF Total firm value NNO NCI Firm equity value in Shares outstanding (thousands) Stock price per share c. TXRH closed at $42.13 on February 26, 2016, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? Ostock prices are a function of many factors. It is impossible to speculate on the reasons for the difference. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is higher than the TXRH market price, indicating that we believe that the stock is slightly undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. OOur stock price estimate is slightly higher than the WMT market price, indicating that we believe that WMT stock is slightly overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our higher stock price estimate might be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts' model assumptions. d. If WACC had been 7.5%, what would the valuation estimate have been? What about if WACC has been 6.5%? OThe valuation estimate at 7.5% would be lower than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be higher than our estimate. OThe valuation estimate at 7.5% would be higher than the estimate calculated in part a because the discount rate increased. In contrast, the valuation estimate at 6.5% would be lower than our estimate. OThe valuation esrimate would be the same recardless of the cate used to compute the estimate
Expert Answer:
Related Book For
Operations and Supply Chain Management
ISBN: 978-0078024023
14th edition
Authors: F. Robert Jacobs, Richard Chase
Posted Date:
Students also viewed these accounting questions
-
For 7a-c, use u1= 4. Round your answers to the nearest thousandth. a. For a geometric series with r = 0.7, find S10 and S40. b. For r = 1.3, find S10 and S40. c. For r = 1, find S10 and S40. d. Graph...
-
Solve for x. Round your answers to the nearest thousandth. a. = 2x + 1 b. 4x2.7 = 456 c. 734 =11.2(1.56)x d. f(f -1(x)) = 20.2 e. 147 = 12.1(1 + x)2.3 f. 2(x-3 + 4.5 = 16?
-
Evaluate each expression using your calculator. Round your answers to the nearest thousandth. a. b. c. d. -30+30-45) 25) 30 V30 45(3) 2(5) 2 8
-
One end of a light, elastic string, of natural length 1.2m and modulus of elasticity 32N, is attached to a fixed point, B. A particle, P, of mass 1.5 kg, is then attached to the other end of the...
-
For the circuit shown in Figure, L = 0.1 H, C = 10-6 F, and R = 100 Ω. Obtain the transfer functions I3(s)/V1 (s) and I3(s)/ V2(s). Using asymptotic approximations, sketch the m curves...
-
What is leverage, and how does it work? What is the main concern about using it?
-
Car Sales. Consider again the data on used cars (ToyotaCorolla.jmp) with 1436 records and details on 38 attributes, including Price, Age, KM, HP, and other specifications. The goal is to predict the...
-
Mark Ventura has just purchased an annuity to begin payment at the end of 2016 (that is the date of the first payment). Assume it is now the beginning of the year 2014. The annuity is for $8,000 per...
-
Shown below is Green Alpha Retailer Ltd . Trial balance for the period ended March 3 1 , 2 0 2 3 . Items $ Dr $ Cr Accounts payable 3 , 3 0 0 Accounts receivable 8 , 3 2 0 Advertising expense 5 , 0 0...
-
= On 1/1/X4, Phillip invested $1,100,000 in Sleeper's ordinary shares (35% owned). Sleeper reported: Assets $3,500,000 Liabilities 600,000 The book value of Sleeper's net assets approximated market...
-
Fred buys a new truck by paying $15,000 cash and trading in his old truck ($10,000 market value). What is the cash equivalent price of the truck? Summer transfers 1,000 shares of Apple Corporation to...
-
What is a risk analysis used for?
-
What different types of controllership can be distinguished and which principles are essential for its success?
-
Is having a caring employer important to you when looking for a new job? Today, many organizations consider well-being initiatives as a way of keeping employees happy and motivated. Research has...
-
How is the profitability of an investment calculated with the annuity method?
-
What recycling and recovery alternatives exist for industrial waste?
-
Anita, Inc. is considering the following investments. The current rate on Treasury bills is 7 percent, and the expected return for the market is 14.5 percent. Using the CAPM, what rates of return...
-
A firm offers two products for sale. The marginal cost of one product is new zero once the first unit has been produced. The marginal cost of the other product rises as output rises. What would be...
-
DM Office Products (DMOP) is a wholesale supplier of office products with one facility in Pennsylvania. It has decided to build a new distribution warehouse in the state of New York to help serve the...
-
What are the pros and cons of starting a simulation with the system empty? With the system in equilibrium?
-
What is the most commonly used priority rule for setting queue discipline, likely because it is seen as most fair?
-
Zachary and Carrie Sexton (the Buyers) were searching for a home in the Kings wood neighborhood of Atlanta, Georgia. The Buyers real estate agent learned that Russell and Linda Sewell (the Sellers)...
-
The Anchor Glass Container Corporation and its parent company, Consumers Packaging, Inc. (CPI), entered into a series of agreements with Encore Glass, Inc., to supply glass containers of a specific...
-
Washington Tennis & Education Foundation, Inc. (WTEF) is a nonprofit organization operating in the District of Columbia that provides athletic and academic programs for children from low-income...
Study smarter with the SolutionInn App