Here you have a list of suggested steps: 1- Put together the Income Statement for the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Here you have a list of suggested steps: 1- Put together the Income Statement for the next 5 years. 2- Calculate the Operating Cash Flow for the next 5 years. 3- Calculate the Cash Flow from Assets or Free Cash Flow for the next 5 years. 4- Calculate the cost of equity for CCC. 5- Calculate CCC's WACC, in this case is going to be equal to the cost of equity since CCC does not have any debt. Calculate CCC's Terminal Value in Year 5. 6- 7- Find the tentative value of CC discounting all the Free Cash Flow for the next 5 years and the Terminal Value in year 5. 8- Calculate CCC's price per share. 9- Calculate Pampa's post-merger price per share.* 10- Calculate Pampa's post-merger beta.** *The key concept is that, barring other market frictions, firm value will increase by the NPV of the project. If a firm pays $100 cash for something that is worth $120, they exchange $100 in assets (cash) for $120 in assets (value of new project), so market value increases by $20. Of course, this assumes no information problems, i.e., investors and managers see the same valuation and probability = 1 that the deal will be completed. ** If the equity of the newly acquired firm is worth $120 and the old firm is worth say $250, then the equity value of the combined firm will be $120+ $250, and it is straightforward to compute the equity weights for estimating the beta of the combined firm. Pampa RV, Inc.: Valuation of Chico Clothing Company Marginal tax rate COGS as % of revenues SG&A as % of revenues Perpetual growth rate for free cash flows Free Cash Flow Estimate for CCC Sales Revenue Less: COGS Less: SG&A Less: Depreciation Equals: EBIT Less: Taxes Equals: EBIAT Add: Depreciation OCF Less: Investments in Capex & NWC Equals: Free Cash Flow Cost of Capital Estimate for CCC Marginal tax rate Terminal growth rate Expected return on market Rf E(Rm) E((Rm)-Rf) CCC equity beta CCC Cost of Capital Valuation of CCC Yearly Free Cash Flows Terminal Value in year 5 TOTAL Cash Flows Value of CCC ($'000) Number of shares outstanding Price per share 40% 38% 12% 1.5% 1 300,000 15,000 18,000 40% 1.5% 7.5% 2.5% 7.5% 1.353 1 100,000.00 2 335,000 30,000 25,000 2 3 375,000 40,000 40,000 3 4 410,000 52,000 50,000 5 575,000 60,000 65,000 5 Here you have a list of suggested steps: 1- Put together the Income Statement for the next 5 years. 2- Calculate the Operating Cash Flow for the next 5 years. 3- Calculate the Cash Flow from Assets or Free Cash Flow for the next 5 years. 4- Calculate the cost of equity for CCC. 5- Calculate CCC's WACC, in this case is going to be equal to the cost of equity since CCC does not have any debt. Calculate CCC's Terminal Value in Year 5. 6- 7- Find the tentative value of CC discounting all the Free Cash Flow for the next 5 years and the Terminal Value in year 5. 8- Calculate CCC's price per share. 9- Calculate Pampa's post-merger price per share.* 10- Calculate Pampa's post-merger beta.** *The key concept is that, barring other market frictions, firm value will increase by the NPV of the project. If a firm pays $100 cash for something that is worth $120, they exchange $100 in assets (cash) for $120 in assets (value of new project), so market value increases by $20. Of course, this assumes no information problems, i.e., investors and managers see the same valuation and probability = 1 that the deal will be completed. ** If the equity of the newly acquired firm is worth $120 and the old firm is worth say $250, then the equity value of the combined firm will be $120+ $250, and it is straightforward to compute the equity weights for estimating the beta of the combined firm. Pampa RV, Inc.: Valuation of Chico Clothing Company Marginal tax rate COGS as % of revenues SG&A as % of revenues Perpetual growth rate for free cash flows Free Cash Flow Estimate for CCC Sales Revenue Less: COGS Less: SG&A Less: Depreciation Equals: EBIT Less: Taxes Equals: EBIAT Add: Depreciation OCF Less: Investments in Capex & NWC Equals: Free Cash Flow Cost of Capital Estimate for CCC Marginal tax rate Terminal growth rate Expected return on market Rf E(Rm) E((Rm)-Rf) CCC equity beta CCC Cost of Capital Valuation of CCC Yearly Free Cash Flows Terminal Value in year 5 TOTAL Cash Flows Value of CCC ($'000) Number of shares outstanding Price per share 40% 38% 12% 1.5% 1 300,000 15,000 18,000 40% 1.5% 7.5% 2.5% 7.5% 1.353 1 100,000.00 2 335,000 30,000 25,000 2 3 375,000 40,000 40,000 3 4 410,000 52,000 50,000 5 575,000 60,000 65,000 5
Expert Answer:
Answer rating: 100% (QA)
0 1 2 3 4 5 Free Cash Flow Estimate for CCC Sales revenue as given Less COGS 38 of sales revenue Les... View the full answer
Related Book For
Auditing A Practical Approach
ISBN: 9780730382645
4th Edition
Authors: Robyn Moroney, Fiona Campbell, Jane Hamilton
Posted Date:
Students also viewed these finance questions
-
5) On the graphs below show the difference between a change in price and a change in demand. Fully label graphs for full marks! (2+2 marks) Change in price Change in demand X 6) A change in the price...
-
In this question assume that p and q are atomic formulae. (a) Compare and contrast path formulae and state formulae in temporal logic. [4 marks] (b) Describe and contrast the meanings of F(G p) and...
-
In Exercises 1 through 18, differentiate the given function. y 2+1 1-2
-
Prepare a DRAFT of an international marketing plan (IMP) which is a plan to enter a foreign market abroad Answers to the following questions: What product/services you considered in your IMP and...
-
The 50-mm peephole of a large furnace operating at 450C is covered with a material having = 0.8 and p = 0 for irradiation originating from the furnace. The material has an emissivity of 0.8 and is...
-
Assume that Xinshans China sold merchandise to three customers during June on credit, as shown in the following Accounts Receivable Control account. Required (a) Explain why the control account and...
-
Granger Stokes, managing partner of the venture capital firm of Halston and Stokes, was dissatisfied with the top management of PrimeDrive, a manufacturer of computer disk drives. Halston and Stokes...
-
Exercise 1 Motion on a Ramp In this exercise you will roll a marble down a ramp and calculate its linear acceleration and velocity. You will then create graphs to illustrate the motion of the marble.
-
Kendrick Anderson Furniture Maker, LLC creates custom tables in Atlanta. Assume that the following represents monthly information on production volume and manufacturing costs since the company...
-
The Taylors have purchased a $150,000 house. They made an initial down payment of $40,000 and secured a mortgage with interest charged at the rate of 5%/year on the unpaid balance. Interest...
-
Use the simulated DOS baseline data (with missing values in depression diagnosis) to assess the accuracy of HAM-D in diagnosis of depression. (a) Estimate the ROC curve using mean score, IPW, and MI...
-
For \(T \sim\) exponential \((\lambda)\), the conditional distribution of \(T-t_{0}\), given \(T \geq t_{0}\), again follows an exponential \((\lambda)\) distribution.
-
For a continuously differentiable survival function \(S(t)\), the hazard function is defined as \(h(t)=-\frac{S^{\prime}(t)}{S(t)}\). Prove that \(S(t)=\exp \left(-\int_{0}^{t} h(s) d s ight)\).
-
Fit complementary log-log models to DOS data, using dichotomized depression as response and gender as the predictor. Comparing the results between modeling the probability of No depression and...
-
Imagine a square column of the atmosphere, \(1 \mathrm{~m}\) on a side, that extends all the way to the top of the atmosphere. How much does this column of air weigh in newtons?
-
During First week of September 2010, Tri star football manufacturers worked on two orders for production of export quality of footballs. A synthetic leather codes as ML-9 was used for the production....
-
Identify the source of funds within Micro Credit? How does this differ from traditional sources of financing? What internal and external governance mechanisms are in place in Micro Credit?
-
Pharma Duplicitous Ltd is developing a new drug for diabetes. The expenditure does not meet the requirements for deferral as an asset and must be expensed in the current period. The amounts involved...
-
The following conditions make absolute data comparisons relatively less useful: (a) Multiple years of financial data available. (b) Single-location clients. (c) Changes in production methods. (d)...
-
Testing controls mean that: (a) The auditor can completely rely on a clients system of internal controls. (b) No substantive testing is required. (c) The auditor can plan to reduce their reliance on...
-
What is the change in value for this security over the four quarters recorded in the highlowclose graph?
-
What was the mean price of the security on the first of January 2004?
-
How do expectancy theory, goal-setting theory, and self-efficacy theory operate during the motivation process?
Study smarter with the SolutionInn App