In Sep 2010, HP acquired 3PAR. Table 1 provides selected financial data on 3PAR and a...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
In Sep 2010, HP acquired 3PAR. Table 1 provides selected financial data on 3PAR and a set of valuation assumptions. The 10 year forecasting period (2011-2020) and continued 3PAR high sales-growth rate reflect the HP expectation that its extensive global sales force can expand the sale of 3PAR products. To support further development of the 3PAR products, the valuation assumptions reflect an increase in plant and equipment spending in excess of depreciation and amortization through 2016; however, beyond 2016, capital spending is expected to grow at the same rate as depreciation as the business moves from a growth mode to a maintenance mode. 3PAR's operating margin is expected to show a slow recovery, reflecting the impact of escalating marketing expenses and the cost of training the HP sales force in the promotion of the 3PAR technology. What is the fair equity value of 3PAR per share as of end of 2010, based on the forecasting in Table 1 Equity Value High (2011-2020) 9.31% Assumptions: Sales Growth Rate EBIT as % of Sales Depreciation % of Sales Marginal Tax Rate Working capital % of Sales Gross PPE Investment % of Sales WACC Financial Data Available (S Million) Sales EBIT EBIT(1-t) Depreciation Expense WCR WCR change Gross PPE Investment FCFF 9Yr 2010-2019) Terminal Value at Yr 2019 end Sum up Present Value of all future FCF Total Cash Present Value of Deferred Tax Assets PV of unfunded pension (Liability) Number of shares outstanding (Million) Equity Value Terminal (Beyond 2020) 8.50% History 2010 2011 Table 1 3PAR Valuation Assumptions and Selected Historical Data 50.8% 45.0% -2.0% -1.0 % 3.6% 3.4% 40% 10.4% 11.4% 8.7% 4,1% 168.4 168.4 17.51 103.7 73.1 22 61.8 Growth Rate Terminal 5.00% Projections 2016 2012 2013 2014 2015 40.0% 40.0% 40.0% 35.0% -1.0% 2.0% 4.0% 8.0% 6.0% 6.0% 6.0% 6.0% 40% 40% 40% 40% 10.0% 10.0 % 10.0 % 10.0% 8.0% 8.0% 8.0% 8.0% 168.4 168.4 168.4 168.4 2017 168.4 2018 2019 10.0% 15.0% 30.0% 25.0% 20.0% 15.0% 10.0% 12.0% 15.0% 15.0% 6.0% 7.0% 7.0% 7.0% 6.0% 40% 40% 40% 40% 40% 10.0% 10.0% 10.0% 10.0% 10.0% 8.0% 7.0% 7,0% 7.0% 6.0% 2020 168.4 168.4 168.4 168.4 In Sep 2010, HP acquired 3PAR. Table 1 provides selected financial data on 3PAR and a set of valuation assumptions. The 10 year forecasting period (2011-2020) and continued 3PAR high sales-growth rate reflect the HP expectation that its extensive global sales force can expand the sale of 3PAR products. To support further development of the 3PAR products, the valuation assumptions reflect an increase in plant and equipment spending in excess of depreciation and amortization through 2016; however, beyond 2016, capital spending is expected to grow at the same rate as depreciation as the business moves from a growth mode to a maintenance mode. 3PAR's operating margin is expected to show a slow recovery, reflecting the impact of escalating marketing expenses and the cost of training the HP sales force in the promotion of the 3PAR technology. What is the fair equity value of 3PAR per share as of end of 2010, based on the forecasting in Table 1 Equity Value High (2011-2020) 9.31% Assumptions: Sales Growth Rate EBIT as % of Sales Depreciation % of Sales Marginal Tax Rate Working capital % of Sales Gross PPE Investment % of Sales WACC Financial Data Available (S Million) Sales EBIT EBIT(1-t) Depreciation Expense WCR WCR change Gross PPE Investment FCFF 9Yr 2010-2019) Terminal Value at Yr 2019 end Sum up Present Value of all future FCF Total Cash Present Value of Deferred Tax Assets PV of unfunded pension (Liability) Number of shares outstanding (Million) Equity Value Terminal (Beyond 2020) 8.50% History 2010 2011 Table 1 3PAR Valuation Assumptions and Selected Historical Data 50.8% 45.0% -2.0% -1.0 % 3.6% 3.4% 40% 10.4% 11.4% 8.7% 4,1% 168.4 168.4 17.51 103.7 73.1 22 61.8 Growth Rate Terminal 5.00% Projections 2016 2012 2013 2014 2015 40.0% 40.0% 40.0% 35.0% -1.0% 2.0% 4.0% 8.0% 6.0% 6.0% 6.0% 6.0% 40% 40% 40% 40% 10.0% 10.0 % 10.0 % 10.0% 8.0% 8.0% 8.0% 8.0% 168.4 168.4 168.4 168.4 2017 168.4 2018 2019 10.0% 15.0% 30.0% 25.0% 20.0% 15.0% 10.0% 12.0% 15.0% 15.0% 6.0% 7.0% 7.0% 7.0% 6.0% 40% 40% 40% 40% 40% 10.0% 10.0% 10.0% 10.0% 10.0% 8.0% 7.0% 7,0% 7.0% 6.0% 2020 168.4 168.4 168.4 168.4
Expert Answer:
Answer rating: 100% (QA)
SOLUTION To calculate the fair equity value of 3PAR per share as of the end of 2010 we need to perfo... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
The Weisu Corporation has A and B shares. The A shares have voting rights of 10 votes per share but will never pay a dividend. The B shares carry voting rights of one vote per share, and they pay...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Suppose that we have a linear program that is not in standard form. We could produce the dual by first converting it to standard form, and then taking the dual. It would be more convenient, however,...
-
Using the information in Table 18.4 and an average U.S. inflation rate of 1.733% for the three-year period, determine the inflation rates of Europe (euro currency countries) and Australia where the...
-
Gold has 5.82 108 vacancies/cm3 at equilibrium at 300 K. What fraction of the atomic sites is vacant at 600 K?
-
Healthy Bite Mart reported the following comparative income statement for the years ended November 30, 2010 and 2009. During 2010, Healthy Bite Mart discovered that the 2009 ending inventory, as...
-
Mom and Pop Groceries has just dispatched a years supply of groceries to the government of the Central Antarctic Republic. Payment of $250,000 will be made one year hence after the shipment arrives...
-
A company can purchase a new machine for $100,000 that generates $20,000 in annual revenue. Assuming 8 year life and an interest rate of 7%, what is the breakeven annual savings? Analyze the effect...
-
Consider a household that possesses $ 160,000 worth of valuables such as jewelry. This household faces a 0.2 probability of burglary, in which case it loses $ 70,000 worth of the valuables. Suppose...
-
how can ownership go wrong? what is the responsibility of the leader in that situation?
-
Total assets $120,668 Total liabilities $871 Total equity $119,797 Required: 1. The bank has offered a long-term secured note to Success Systems. The banks loan procedures require that a clients...
-
A company's actual assessable payroll is $735,250.00. The premium rate is $1.35 per $100 of assessable payroll. Calculate the company's annual worker's compensation assessment.
-
When is 100% of a warrant or right taxed as a capital gain?
-
How important is a college education for social mobility in the United States? Why? Imagine you were accepted into the best school in the country, but attending meant you would graduate with $120,000...
-
Create the following vectors in Octave a=[1 2 3]; b=[21011]; Generate the convolution of a and b: in your report explain how the first three values in the convolution were calculated.
-
A man purchases some apples at the rate of 3 for Rs 4 and same quantity at 4 for Rs 7. If he sells all the apples at the rate of 5 for Rs 9, find his gain or loss percent?
-
What is the amount of total interest dollars earned on a $5,000 deposit earning 6% for 20 years?
-
Explain the theory behind the residual income valuation approach. Why is residual income value-relevant to common equity shareholders?
-
Explain the two roles of book value of common shareholders equity in the residual income valuation approach.
-
Altman's bankruptcy risk model utilizes the values of the variables at a particular point in time (balance sheet variables) or for a period of time (income statement values). An alternative would be...
-
Briefly explain the connections between values such as effort optimism, utilitarian individualism, and the American economic system. Throughout this chapter, we have identified culture as something...
-
Do you speak a language other than English as a first language? If so, do you want your children and grandchildren to speak that language? In the United States, the tools of government and education...
-
If English is your first language, did your parents or grandparents speak a different first language? How do you feel about your ability (or lack of ability) in that language? In the United States,...
Study smarter with the SolutionInn App