Question: Figure out the implied share price based on the DCF valuation. Use the WACC of 10% and long-term growth rate of 4%. Please show a

Figure out the implied share price based on the DCF valuation. Use the WACC of 10% and long-term growth rate of 4%. Please show a step by step process.

Revenue growth Gross margin SGA exp/ Revenue R&D exp / Revenue Capital

Revenue growth Gross margin SGA exp/ Revenue R&D exp / Revenue Capital expenditures NPPE turnover NWC turnover Revenue Gross profit SGA expense R&D expense EBIT Net working capital Net PPE 2008A 2009E 2010E 2011E 52.5% 35.0% 35.0% 30.0% 25.0% 23.0% 21.0% 86.3% 86.0% 86.0% 85.0% 84.0% 83.0% 82.0% 63.5% 63.5% 63.5% 63.0% 63.0% 62.5% 62.5% 9.0% 9.0% 8.5% 8.5% 8.8% 8.5% 8.5% 7.0 13.5 8.9 209.4 180.7 133.0 18.4 29.4 23.4 15.7 5.0 15.0 9.0 282.7 243.1 179.5 25.4 38.2 31.4 18.8 8.0 15.2 9.0 381.6 328.2 242.3 34.3 51.5 42.4 25.1 9.0 15.4 9.0 496.1 421.7 312.5 42.2 67.0 55.1 32.2 2012E 2013E 2014E 2015E 2016E 2017E 2018E 10.0% 5.0% 18.0% 13.0% 81.0% 80.0% 79.0% 78.0% 62.5% 62.5% 62.5% 62.5% 8.0% 8.0% 8.0% 8.0% 9.5 15.6 8.5 620.1 762.7 520.9 633.1 390.7 476.7 64.8 91.5 52.7 77.5 10.0 15.8 8.5 73.0 39.7 89.7 48.3 11.0 16.0 8.0 11.0 16.2 8.0 922.9 756.8 882.1 576.8 680.6 78.4 87.1 101.5 114.3 9.0 16.4 8.0 1,089.0 1,230.6 1,353.6 984.5 1,069.4 769.1 846.0 98.4 108.3 116.9 115.1 115.4 136.1 57.7 67.2 8.0 16.8 8.0 153.8 75.0 169.2 80.6 5.0 17.3 8.0 1,421.3 1,108.6 888.3 113.7 106.6 177.7 82.2

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock

Answer To calculate the implied share price based on the DCF valuation using the WACC of 10 and longterm growth rate of 4 we need to follow these steps Step 1 Calculate the terminal value using the Go... View full answer

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 Finance Questions!

Provide a response to the following by selecting either a positive (I believe) or not so positive (I do not believe) perspective: I believe/do not believe that the establishment of a hierarchy of...

The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...

A researcher wanted to find out if there was difference between older movie goers and younger movie goers with respect to their estimates of a successful actors income. The researcher first...

1. What are the advantages and disadvantages of Rosetta Stone going public? 2. What do you think the current value of a share of Rosetta Stone is (at the time of the case)? Justify your valuation on...

. What are the advantages and disadvantages of Rosetta Stone going public? 2. What do you think the current value of a share of Rosetta Stone is (at the time of the case)? Justify your valuation on a...

just fill in the yellow parts thank u Date Fled: Feb 19,2020 Period End: Dec 31, 2019 EL LILLY AND COMPANY AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Dollars in millions, shes in thousands) in the...

Read the Chapter 11 Case: "T-Mobile and Metropcs Complete a Multibillion Dollar Merger" and the Chapter 12 Case: "Softbank Places a Big Bet on the U.S. Telecom Market" from the textbook. In a minimum...

Payback Method: Plan 3: means make equal end of period payments over the loan period (uniform). Above options 1 and 3 are the sources for capital. Machine chosen is #3. Please use excel to solve and...

I need help with this case Case 6: Gator Electronics Handout 1 Page 1 Exhibit 1 Valuation Schedules: Gator Electronics Inc. December 31, 20X3, ASC 350 Goodwill Impairment Analysis Summary Step 1 Test...

Hello. Can you help with this four question problem? Case PRIVATE EQUITY CASE: MERGER CONSOLIDATION The questions below COMBINE the Ohio & Maryland PT acquisitions as if they are a single c Learning...

Tim Flynn is the engagement manager for the audit of ODonnell Enterprises. Tim is currently planning tests of details of balances for accounts receivable and is considering the use of electronic...

When parents use the XSORT method of gender selection, the proportion of baby girls is greater than 0.5. dhe latest actual results show that among 945 babies born to couples using the XSORT method of...

Write up a PhD case analysis comprehensive exam with title "The impact of 3 - statement financial analysis modeling business growth in TAAG Airlines Angola

Indicate whether the statements are correct or not. Justify your answer. a) The average temperature of the human body is 36.5, which is equivalent to 110 K. b) Density is a derived quantity, since...

Calculate the pH of the following solutions (<5% error): a) HF 0.01 M. b) NH4Cl 0.01 M. c) 0.01 M ammonium acetate.

Calculate the pH of the following solutions : a) HF 0.01 M. b) NH4Cl 0.01 M. c) 0.01 M ammonium acetate.

For the reduction of citral using Diludine as a hydride source, an equivalent of pyridine will be generated as a side-product, which you are asked to isolate and analyze. Propose a short game plan on...

You areevaluating two loans for your property. You are looking at purchasing a $400,000 property with a 20% downpayment. You can finance this property with either a 30 year mortgage at a rate of 4%,...

Discuss the extent to which ethical leadership is evident in the case study. Explanation of the key qualities of ethical leadership. Analysis of the extent to which ethical leadership is demonstrated...

Explain the mechanics of an auction IPO?

Renuka Gupta owns her own business and is considering an investment. If she undertakes the investment, it will pay $4000 at the end of each of the next three years. The opportunity requires an...

How will the yield to maturity of a bond vary with the bond's risk of default?

Deriving the first- and second-order corrections to Pearsons X2 (see Rao and Scott, 1981). a. Suppose the random vector Y is normally distributed with mean 0 and covariance matrix . Then, if C is...

Schei and Bakketeig (1989) took an SRS of 150 women between 20 and 49 years of age from Trondheim, Norway. Their goal was to investigate the relationship between sexual and physical abuse by a spouse...

In Example 10.5 we used linearization to estimate V ().We can alternatively use the random group method to estimate the variance of . Calculate 11 22 12 21 for each of the seven random groups,...