Question 1 An asset manager is valuing the listed company EVORA with expected year-on-year growth rate...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 1 An asset manager is valuing the listed company EVORA with expected year-on-year growth rate of EBIT as given in Table 1. Year 1 is the company's first year of activity. Table 1 Year 2 +2% Year 3 +6% Year 4 Year 5 +5% +2% The EBIT margin (as percentage of sales) is expected to grow 55 basis points (0.55%) per year between year 2 and year 5. In year 1, the expected level of sales is €67,000 with EBIT margin of 6%. Additional assumptions are: ⚫ Depreciation: 5% of sales, all years • Recurrent Capex: 7% of sales for year 1, with percentage decreasing 45 basis points per year until year 4 ⚫ Change in working capital: 12% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 55% Asset beta: 1.35 • Risk-free rate: 3% ⚫ Equity risk premium: 6% • Debt spread: 4% To answer the following questions, make plausible assumptions if necessary. a. Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Round your computations to zero decimal places. Explain your answer. [10 marks] b. The FCF is the cash flow available to equity holders and does not reflect financing decisions. Do you agree? Explain your answer. [10 marks] "Continues on next page..." c. Given the set of assumptions reported below Table 1, what is the discount rate to be used in this valuation exercise? Round your computations to two decimal places. Explain your answer. [10 marks] d. When estimating the cost of equity in the context of the Capital Asset Pricing Model (CAPM), the investor can ignore the target capital structure. Do you agree? Explain your answer. [10 marks] e. The company is expected to operate beyond year 5 and the expected nominal growth rate of FCF in perpetuity is 1.75%. The current market capitalization of the company under analysis is €38,750 and the expected net debt position at the end of year 1 is €5,500. Assume that there are no minority interests. What is the level of financial investments (at the end of year 1) below which the asset manager investment recommendation is to SELL shares of the company under analysis (valuation at the end of year 1)? Explain your an answer. [10 marks] Question 1 An asset manager is valuing the listed company EVORA with expected year-on-year growth rate of EBIT as given in Table 1. Year 1 is the company's first year of activity. Table 1 Year 2 +2% Year 3 +6% Year 4 Year 5 +5% +2% The EBIT margin (as percentage of sales) is expected to grow 55 basis points (0.55%) per year between year 2 and year 5. In year 1, the expected level of sales is €67,000 with EBIT margin of 6%. Additional assumptions are: ⚫ Depreciation: 5% of sales, all years • Recurrent Capex: 7% of sales for year 1, with percentage decreasing 45 basis points per year until year 4 ⚫ Change in working capital: 12% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 55% Asset beta: 1.35 • Risk-free rate: 3% ⚫ Equity risk premium: 6% • Debt spread: 4% To answer the following questions, make plausible assumptions if necessary. a. Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Round your computations to zero decimal places. Explain your answer. [10 marks] b. The FCF is the cash flow available to equity holders and does not reflect financing decisions. Do you agree? Explain your answer. [10 marks] "Continues on next page..." c. Given the set of assumptions reported below Table 1, what is the discount rate to be used in this valuation exercise? Round your computations to two decimal places. Explain your answer. [10 marks] d. When estimating the cost of equity in the context of the Capital Asset Pricing Model (CAPM), the investor can ignore the target capital structure. Do you agree? Explain your answer. [10 marks] e. The company is expected to operate beyond year 5 and the expected nominal growth rate of FCF in perpetuity is 1.75%. The current market capitalization of the company under analysis is €38,750 and the expected net debt position at the end of year 1 is €5,500. Assume that there are no minority interests. What is the level of financial investments (at the end of year 1) below which the asset manager investment recommendation is to SELL shares of the company under analysis (valuation at the end of year 1)? Explain your an answer. [10 marks]
Expert Answer:
Answer rating: 100% (QA)
Answers a Compute the Free Cash Flows to the Firm FCF for the period from year 1 until year 5 including year 5 FCF Year1 EBIT Year1 x 1 Tax Rate Depreciation Year1 Recurrent Capex Year1 Change In Work... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Could you provide an elaborate exposition on the intricacies and methodologies involved in the processes of recruitment and selection within the domain of human resource management?
-
Prove that point B in Figure 18.1 is not Pareto effi cient. Food Fo FB OA Abner E C B Contract curve UAB UBB MB -Medicine Z Belinda Mo Figure 18.1 Edgeworth Box for Exchange; Pareto Efficient Points...
-
Vehicle speed on a particular bridge in China can be modeled as normally distributed ("Fatigue Reliability Assessment for LongSpan Bridges under Combined Dynamic Loads from Winds and Vehicles," J. of...
-
1. Indicate which of the following will produce a magnetic field: (a) A magnet. (b) The Earth. (c) An electric charge at rest. (d) A moving electric charge. (e) An electric current. (f) The voltage...
-
This case arose after Felix DeWeldon, a well-known sculptor and art collector, sold three paintings to Robert McKean in 1994. Felix DeWeldon declared bankruptcy in 1991. In 1992, DeWeldon, Ltd.,...
-
You have completed the field work in connection with your audit of Alexander Corporation for the year ended December 31, 2012. The balance sheet accounts at the beginning and end of the year are...
-
RELATIONAL DATABASE CONCEPTS: Describe the basic steps required to install the Oracle, SQL Server, and MySQL relational database management systems (RDBMSs) and the major challenges that the user may...
-
Calculate Variable costing and Full Costing for the three years data following? Basic Data Selling price per unit soldRs. 25 Variable Manufacturing cost per unit producedRs10 Fixed Manufacturing cost...
-
The personnel office found that in the last 5 years, the average cost of recruiting management trainees has been $500. The cost varies but follows a normal distribution. The standard deviation is...
-
CEOs pay is typically linked to the size of their firms. Some argue that CEOs have an inherent bias in favor of undertaking M&As using shareholders money. Do you agree or disagree with this view?
-
Founded in 1905, H-E-B is a supermarket chain headquartered in San Antonio, Texas. It operates more than 400 stores throughout Texas and Mexico, with brands such as Central Market, H-E-B, H-E-B Plus,...
-
Market opening throughout emerging economies often means the arrival of multinational enterprises (MNEs) from developed economies. Although MNEs put enormous pressure on local firms, MNEs also serve...
-
First reported in 1976 in Sudan and Zaire (now called the Democratic Republic of the Congo [DRC]), Ebola has been a known virus for more than four decades. Yet, there is still no effective vaccine or...
-
Describe initiatives business leaders could take to place more women into leadership roles in historically male-dominated workplace.
-
A fuel pump sends gasoline from a car's fuel tank to the engine at a rate of 5.88 10-2 kg/s. The density of the gasoline is 735 kg/m3, and the radius of the fuel line is 3.18 10-3 m. What is the...
-
Apex Corporation requires a chemical finishing process for a product under contract for a period of six years. Three options are available. Neither option 1 nor option 2 can be repeated after its...
-
On March 17, 2007, the Wildcat Oil Company began operations at its Louisiana oil field. The oil field had been acquired several years earlier at a cost of $32.5 million. The field is estimated to...
-
A machine now in use was purchased four years ago at a cost of $20,000. It has a book value of $6,246. It can be sold for $7,000, but it could be used for three more years, at the end of which time,...
-
Look back at Table 15.1. Show that y4 will exceed y3 if and only if the forward interest rate for period 4 is greater than 7%, which is the yield to maturity on the 3-year bond, y3. Table 15.1...
-
Suppose the interest rate decreases to 9% as an annual percentage rate. What will happen to the prices and durations of the two bonds in Spreadsheet 16.1? A B C D E F G 1 Time until PV of CF 2...
-
a. In Concept Check 16.1, you calculated the price and duration of a 2-year maturity, 8% coupon bond making semiannual coupon payments when the market interest rate is 9%. Now suppose the interest...
Study smarter with the SolutionInn App