Question: Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets

Corporation's sales, net operating profit after tax (NOPAT), and net operating assets

(NOA) as of February 2, 2019, which we label fiscal year 2018.

Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2, 2019, which we label fiscal year 2018. Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places. Reported Forecast Horizon Period $ millions 2018 Sales NOPAT $76.106 3209 NOA 23.770 Terminal 2019 2020 2021 2022 $79.124 $83.830 $87.234 592.346 Period $93.428 4152 3572 4501 3,939 4767 24.197 26157 26,677 28.761 20.571 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate Discount rate (WACC) 7.63 Common shares outstanding 517.30 milion Net nonoperating obligations (NNO) $12.473 million Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of February 2, 2019 (millions) Increase in NOA ICFF (NOPAT Increase in NOA Present value of horizon FCFF Cum present value of horizon FCFFS Present value of terminal FCFF Reported 2018 Forecast Horizon 2019 2020 2021 2022 Terminal Period 4275 1000 1 3725- 1612 5205 2001 2004 100 1855 0x OM Total firm value 0x NNO 0x Firm equity value 0x Shares outstanding millions) 0x Stock price per shar S 0x

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!

Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29,...

Estimating Share Value Using the ROPI Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29,...

Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016 Horizon...

Question 6 Tries remaining: 1 Marked out of 25.00 P Flag question Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax...

Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016...

Just need the answers to the spaces with the red X's. Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net...

Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29,...

Estimating Share Value Using the DCF Model Following are forecasts of Target Corporations sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2, 2019, which...

Describe a typical 4-year-old's understanding of mental activities, noting both strengths and limitations.

When you think of a brand, it makes you think and feel a certain way. Those images are carefully crafted by Brand Managers. Choose one of the following businesses: McDonald's Cadillac Walmart What...

Capital Gains Tax (CGT) is a tax that is levied on gains realized on the disposal of capital assets. The seller needs to register and obtain a Capital Gains Tax Clearance Certificate from Fiji...

The force constant of a massless spring is 2 5 . 0 N / m . A mass of 0 . 4 5 kg is oscillating in simple harmonic motion at the end of the spring

Assume the bonds in BE14-2 were issued at 98. Prepare the journal entries for (a) January 1, (b) July 1, and (c) December 31. Assume The Goofy Company records straight-line amortization annually on...

Assume the bonds in BE14-2 were issued at 103. Prepare the journal entries for (a) January 1, (b) July 1, and (c) December 31. Assume The Goofy Company records straight-line amortization annually on...

The Goofy Company issued $200,000 of 10% bonds on January 1, 2008. The bonds are due January 1, 2013, with interest payable each July 1 and January 1. The bonds are issued at face value. Prepare...