Question: III: Valuation (25 points) This problem is self-contained. Below is information on forecasted balance sheets and income statements for WWE, along with other assumptions. Assume

III: Valuation (25 points) This problem is self-contained. Below is information on forecasted balance sheets and income statements for WWE, along with other assumptions. Assume there will be no sales of Property & Equipment or Content Assets. Assume that all of the assets and liabilities on the 2020 balance sheet are carried at approximate fair value, except as noted below. The WWE brand is internally-developed and the concussion lawsuit has not been recognized on the balance sheet as a liability. Cost of capital is 8%. You are trying to compute the value of one share of W W E stock as of December 31, 2020 using the three approaches we applied in class: Dividend Discount (DD), Discounted Free Cash Flows (DCF) and Balance Sheet (BS). There are items listed below that are potentially relevant to the valuation. Accounts Payable will decrease by 45 in 2021. Accounts Receivable will decrease by 20 in 2021. Accumulated Amortization on the Content Asset will increase by 10 in 2021. Accumulated Depreciation on PP&E will increase by 50 in 2021. Book Value of Equity at year-end 2020 was 390. Cash will increase by 10 in 2021. Concussion lawsuit. A litigation consultant estimates it will cost 60 to settle. Content Asset fair value was 90 at year-end 2020. Content Asset book value was 60 at year-end 2020. Contributed Capital will decrease by 15 in 2021. Cost of Content Asset fair value will increase by 100 in 2021. Cost of Property, Plant and Equipment will increase by 75 in 2021. Deferred Revenue will increase by 15 in 2021. Income tax rate will be 25% in 2021. Interest Expense will be 40 in 2021. Interest Bearing Debt was 730 at year-end 2020. Prepaid Expenses will increase by 10 in 2021. Present Value of unlevered free cash ows beyond 202] will total 3,500. Present Value of dividends and repurchases beyond 2021 will total 2,800. Property, Plant and Equipment book value was 428.?' at year-end 2020. Property, Plant and Equipment fair value was 900 higher than the book-value at year-end 2020. Retained Earnings will increase by 90 in 2021. Shares Outstanding total T? at year-end 2020. WWE internally developed brand value fair was 1550 at year-end 2020. Net Income will be 150 in 2021

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!

Valuation This problem is self-contained. Below is information on forecasted balance sheets and income statements for WWE, along with other assumptions. Assume there will be no sales of Property &...

= = = Merge & Center $ % 8-98 16 B D 5 Start with the partial model in the file Ch12 P10 Build a Model.xlsx on the textbook's Web site, which contains the 2019 financial statements of Zleber...

Unless noted otherwise, all dollar figures are in millions of U.S. dollars. Please round to millions of U.S. dollars (SXX million). Assume a 20% tax rate (it bounces around a little, but assume 20%)....

3 Merge & Center B1 fx B C D E G H 4 5 Start with the partial model in the file Ch12 P10 Build a Model.xlsx on the textbook's Web site, which contains the 2019 financial statements of Zieber...

3 Problem: 10 Start with the partial model in the file Ch12 P10 Build a Model.xlsx on the textbook's Website, which contains the 2019 financial statements of Zieber Corporation. Forecast Zeiber's...

I need the question 2 answered please. A short Essay might be helpful Instructions for Case \"Jaguar plc, 1984\"** In July 1984, the British Government decided to privatize Jaguar plc. Jaguar sold...

Hello. I am looking for assistance with the following questions immediately, and assistance with sections 3, 4 and 5 as outlined in the document: instruction_project.pdf Microsoft Word -...

Start with the partial model in Ch12 P10 Build a Model.xls x on the textbook's Web site, which contains the 2016 financial statements of Zieber Corporation (This spreadsheet was kind of a pain cause...

The kinetic energy of an electron emitted from a 32P nucleus that beta decays into a 32S nucleus is observed to be 1.00 MeV. What is the energy of the accompanying neutrino of the decay process?...

Can you use Twitter activity to forecast box office receipts on the opening weekend? The following data (stored in Twitter Movies) indicate the Twitter activity ("want to see") and the receipts ($)...

Which office of the president is responsible for preparing the executive budget proposal and overseeing budgetary implementation during the federal fiscal year?

Determine the major differences between U.S. GAAP and IFRS disclosure reporting requirements related to each separately reportable operating segment. Next, give your opinion as to whether either U.S....