Question: Estimating Share Value Using the DCF Model Following are forecasts of Illinois Tool Works Inc. sales, net operating profit after tax (NOPAT), and net operating
Estimating Share Value Using the DCF Model
Following are forecasts of Illinois Tool Works Inc. sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 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 | Terminal | ||||
|---|---|---|---|---|---|---|
| $ millions | 2018 | 2019 | 2020 | 2021 | 2022 | Period |
| Sales | $14,768 | $15,654 | $16,593 | $17,589 | $18,644 | $19,017 |
| NOPAT | 2,711 | 2,880 | 3,053 | 3,236 | 3,430 | 3,499 |
| NOA | 9,462 | 10,028 | 10,630 | 11,268 | 11,944 | 12,183 |
Answer the following requirements with the following assumptions:
| Assumptions | ||
|---|---|---|
| Terminal period growth rate | 2% | |
| Discount rate (WACC) | 7.35% | |
| Common shares outstanding | 328.00 | million |
| Net nonoperating obligations (NNO) | $6,204 | million |
(a) Estimate the value of a share of ITW's common stock using the discounted cash flow (DCF) model as of December 31, 2018.
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
Study Help