Jillian Murphy has been given the task to do a DCF valuation for her company. She...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Jillian Murphy has been given the task to do a DCF valuation for her company. She has been given the following projected numbers for year ending December 31 below. Working capital in () is increase in working capital. EBIT Capital Expenditures (Increase)/decrease in working capital Depreciation and amortization Tax Rate Discount rate Terminal growth rate on 2026 Unlevered Free Cash Flow 2022P 2023P 2024P 2025P $100 $120 $130 $144 (16) (18) (12) (10) (0.6) (0.6) 0.8 (0.6) 9.3 9.5 9.7 9.1 30% 12.0% 3% 2026P $158 (11) 0.6 9.9 What is the unlevered free cash flow for 2025P and Terminal Value discounted to January 1, 2022. Please note 2022 is the first projected year and positive numbers are a decrease in working capital and negative numbers are increase in working capital Jillian Murphy has been given the task to do a DCF valuation for her company. She has been given the following projected numbers for year ending December 31 below. Working capital in () is increase in working capital. EBIT Capital Expenditures (Increase)/decrease in working capital Depreciation and amortization Tax Rate Discount rate Terminal growth rate on 2026 Unlevered Free Cash Flow 2022P 2023P 2024P 2025P $100 $120 $130 $144 (16) (18) (12) (10) (0.6) (0.6) 0.8 (0.6) 9.3 9.5 9.7 9.1 30% 12.0% 3% 2026P $158 (11) 0.6 9.9 What is the unlevered free cash flow for 2025P and Terminal Value discounted to January 1, 2022. Please note 2022 is the first projected year and positive numbers are a decrease in working capital and negative numbers are increase in working capital
Expert Answer:
Answer rating: 100% (QA)
Earnings before interest and Tax EBIT 2025P 144 Taxes 2025P EBIT 2025 P Tax Rate 2022 P 144 ... View the full answer
Related Book For
Financial Management for Decision Makers
ISBN: 978-0138011604
2nd Canadian edition
Authors: Peter Atrill, Paul Hurley
Posted Date:
Students also viewed these finance questions
-
A pet project of top management has been given the green light. You are assigned the task of leading a cross-functional team that includes a 20 year veteran to the company, a recent college graduate...
-
A state meat inspector in Iowa has been given the assignment of estimating the mean not weight of packagers of ground chuck labeled "3 pounds." Of course, he realizes that the weights cannot be...
-
The marketing department has been given the assignment of designing colour codes for the 42 different lines of compact disks (CDs) sold by Goody Records. Three colours are to be used on each CD, but...
-
The following is an example of the reasoning of a rule utilitarian: "if the practice of lying is bad, then one ought not to lie now, even if in this case to lie would actually bring about better...
-
Lets consider the effects of inflation in an economy composed of only two people: Bob, a bean farmer, and Rita, a rice farmer. Bob and Rita both always consume equal amounts of rice and beans. In...
-
Determine whether the statement is true or false. If it is true, explain why. If it is false, explain why or give an example that disproves the statement. Different parametrizations of the same curve...
-
(The Martingale problem on \(L)\) Let \(f, g)\) be a pair of functions in \(L\). Find a process \(\left\{X_{t} ight\}_{t}\) defined on \(E\) such that \[M_{t}=f\left(X_{t} ight)-f\left(X_{0}...
-
Why did Toyota wait so long to publically acknowledge and replace the faulty accelerator pedals? Toyota is an extremely successful automaker that has built a reputation for quality by fostering a...
-
Mark opens his own company and completes the following transactions in May: 5/1 Mark invests $14,000 into the business. 5/3 Purchased $3,800 of equipment on account. 5/4 Paid $560 premium for a...
-
The country of Emmental has three firms, whose information is displayed below (in thousands). Fill in the missing information (also in thousands). Assume that no international trade exists and that...
-
Blarney Corp. has 20,000 shares issued and 15,000 shares outstanding. Blarney pays a dividend of $4 per share. What is the total amount of the dividend?
-
Which of the following statements is correct? a. Debits decrease liabilities and increase assets. b. Debits increase both assets and liabilities. c. Debits decrease both assets and liabilities. d....
-
Is there a danger of blaming the victim when we argue that the course of cancer can be improved if a person with the disease holds positive attitudes or beliefs, particularly when we consider people...
-
Which of the following statements about ledgers is correct? a. A ledger is a collection of the asset accounts in a company. b. A ledger is a book to record daily transactions. c. A ledger is a...
-
Which type of business organisation(s) can be owned in an Islamic business environment? a. Sole proprietorship b. Corporation c. Partnership d. All of the above
-
Why are cataclysmic stressors less stressful in the long run than other types of stressors? Does the reason relate to the coping phenomenon known as social support? How?
-
Use the balance sheet and income statement below: Assets Current assets: Cash and marketable securities Accounts receivable Inventory Total Fixed assets: Gross plant and equipment Less: Accumulated...
-
For the following arrangements, discuss whether they are 'in substance' lease transactions, and thus fall under the ambit of IAS 17.
-
The Ottawa Micro Brewery Company (OMB) is examining four expansion projects. OMB has adjusted the cost of capital to reflect the risk level of each project. The cash flows, which occur at year end,...
-
Exclusive Luggage Limited Enterprises (ELLE), a retailing organization, is considering opening stores in Calgary, New York, and Paris. Explain, with reasons, what ELLE is trying to accomplish with...
-
Proton Drinks wants to estimate the amount of cash needed for dividends in 2010. Sales will likely grow by 40%. The percentage of sales for variable costs will increase to 40%. Dividends will be...
-
solve the given problem using PSO method \[f(X)=1200\left(2 x_{1} x_{3}+2 x_{2} x_{3} ight)+2500 x_{1} x_{2}+500\left(\frac{1000}{x_{1} x_{2} x_{3}} ight)+100\left(\frac{1000}{10 x_{1} x_{2} x_{3}}...
-
Show 3 iterations for solving the problem below \[\min f(X)=-12 x_{1}-7 x_{2}+x_{2}^{2}\] subject to $-2 x_{1}^{4}-x_{2}+2=0$ \[0 \leq x_{1} \leq 3,0 \leq x_{2} \leq 3\]
-
Solve the optimization problem using SA \[\min f(X)=100\left(x_{1}^{2}+x_{2} ight)^{2}+\left(1-x_{1} ight)^{2}\] subject to $X \in[0,7]$
Study smarter with the SolutionInn App