Please complete in excel format. This process tells us where the change in value is going, but
Fantastic news! We've Found the answer you've been seeking!
Question:
Please complete in excel format.
Transcribed Image Text:
This process tells us where the change in value is going, but it sheds little light on where the change is coming from. Let's divide the free cash flows of the firm into pure business flows and cash flows resulting from financing effects. Now, an axiom in finance is that you should discount cash flows at a rate consistent with the risk of those cash flows. Pure business flows should be discounted at the unlevered cost of equity (i.e., the cost of capital for the unlevered firm). Financing flows should be discounted at the rate of return required by the providers of debt. Pure Business Cash Flows: EBIT Taxes (@34%) EBIAT +Depreciation Capital Exp. Cash Flow Unlevered Beta Risk-Free Rate Market Premium Unlevered WACC Value of Pure Business Flows: (CF/Unlevered WACC) Financing Cash Flows Interest (from Prob. 2) Tax Reduction Pretax Cost of Debt Value of Financing Effect: (Tax Reduction/Pretax Cost of Debt) Total Value (Sum of Values of Pure Business Flows and Financing Effects) 0% Debt/ 100% Equity $ 1,485.00 S 504.90 S 980.10 500.00 $ (500.00) 980.10 sss S 0.80 5.00% 6.00% 0 00 00 5.00% 25% Debt/ 75% Equity $ 1,485.00 S 504.90 S 980.10 S 500.00 $ (500.00) $ 980.10 0.80 5.00% €00 6.00% 5.00% 50% Debt 50% Equity $ 1,485.00 S S 504.90 980.10 S 500.00 S (500.00) S 980.10 0.80 5.00% 6.00% 00 00 0 This process tells us where the change in value is going, but it sheds little light on where the change is coming from. Let's divide the free cash flows of the firm into pure business flows and cash flows resulting from financing effects. Now, an axiom in finance is that you should discount cash flows at a rate consistent with the risk of those cash flows. Pure business flows should be discounted at the unlevered cost of equity (i.e., the cost of capital for the unlevered firm). Financing flows should be discounted at the rate of return required by the providers of debt. Pure Business Cash Flows: EBIT Taxes (@34%) EBIAT +Depreciation Capital Exp. Cash Flow Unlevered Beta Risk-Free Rate Market Premium Unlevered WACC Value of Pure Business Flows: (CF/Unlevered WACC) Financing Cash Flows Interest (from Prob. 2) Tax Reduction Pretax Cost of Debt Value of Financing Effect: (Tax Reduction/Pretax Cost of Debt) Total Value (Sum of Values of Pure Business Flows and Financing Effects) 0% Debt/ 100% Equity $ 1,485.00 S 504.90 S 980.10 500.00 $ (500.00) 980.10 sss S 0.80 5.00% 6.00% 0 00 00 5.00% 25% Debt/ 75% Equity $ 1,485.00 S 504.90 S 980.10 S 500.00 $ (500.00) $ 980.10 0.80 5.00% €00 6.00% 5.00% 50% Debt 50% Equity $ 1,485.00 S S 504.90 980.10 S 500.00 S (500.00) S 980.10 0.80 5.00% 6.00% 00 00 0
Expert Answer:
Answer rating: 100% (QA)
Since youre asking for assistance in completing a financial exercise in excel format which involves calculating the weighted average cost of capital WACC and the value of the business and financing ef... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Complete Schedule M-3 using the Excel sheet. Print the file titled Schedule M-3 partially completed.pdf . Complete Parts II and III of Schedule M-3 by hand: Locate the rows with book-tax differences...
-
PLEASE ANSWER USING EXCEL FORMAT POSTED BELOW a) Determine the market value of debt b) Determine the market value of equity c) Determine the market value of preferred stock c) Determine the total...
-
Excel format - please show formulas. The accounts of Consolidated Can contain the following amounts at December 31, 2008: Cost of products sold $410,000 Dividends 3,000 Extraordinary gain (net of...
-
Now apply one of those decision making models (Philosophical) to this scenario: Scenario: You are a CPA in the accounting department at a HealthCare System with three other accountants. You are good...
-
MusicLife.net specializes in sound equipment. Because each inventory item is expensive, MusicLife uses a perpetual inventory system. Company records indicate the following data for a line of...
-
You are saving to buy a $175,000 house. There are two competing banks in your area, both offering certificates of deposit yielding 6 percent. How long will it take your initial $92,000 investment to...
-
For each of the following sets of numbers, calculate the sample size \((N)\), the mean \(\mathrm{X}^{-}\) , the standard deviation \((s)\), and the standard error of the mean \(s \mathrm{X}^{-}\): a....
-
Peninsula Industries and Seaport Company, a 90 percent owned subsidiary, engage in extensive intercompany transactions involving raw materials, component parts, and completed products. Peninsula...
-
Analytics Corporation was organized on January 1, current year. At the end of the current year, the following financial data are available: Total revenues Total expenses (excluding income taxes) $...
-
On December 31, 2023, Stilton Service Companys year-end, the unadjusted trial balance included the following items: Required 1. Prepare the adjusting entry on the books of Stilton Service Company to...
-
Complete this template by replacing the bracketed text with the relevant information. First and Last Name: [Insert text.] Date: [Insert text.] Goal Description: [Insert your personal development goal...
-
A supermarket awards coupons depending on how much a customer spends on groceries. For example, if you spend $50, you will get a coupon worth eight percent of that amount. The following table shows...
-
Change the Menu class in Worked Example 3.1 so that the menu options are labeled A, B, C, and so on. Make a string of the labels. Data from worked example 3.1. WORKED EXAMPLE 3.1 Making a Simple Menu...
-
Write a class Bug that models a bug moving along a horizontal line. The bug moves either to the right or left. Initially, the bug moves to the right, but it can turn to change its direction. In each...
-
Most countries (with the exception of Canada, Colombia, the Dominican Republic, Mexico, and the United States) follow the ISO 216 standard for paper sizes. An A0 sheet has dimensions 841 1189...
-
Design a modification of the BankAccount class in which the first five transactions per month are free and a $1 fee is charged for every additional transaction. Provide a method that deducts the fee...
-
The present value of an annuity R pesos payable annually for 10 years , with the first payment at the end of 10 years is P100, 701.30 . If money is worth 8% , what is the value of R? 2. A man...
-
Troy is a qualified radiologist who operates a successful radiology practice from purpose- built rooms attached to his house. Troy works in the practice three days a week, and the other two days he...
-
Braintree Corporation has $5 billion in assets, $4 billion in equity, and earned a profit of $100 million last year as the economy boomed. Senior management proposes paying themselves a large cash...
-
This chapter distinguishes between good and bad growth. How do they differ, and why does the distinction matter?
-
A group of investors is intent on purchasing a publicly traded company and wants to estimate the highest price they can reasonably justify paying. The target companys equity beta is 1.20 and its...
-
Which of the following questions can an interviewer legally ask a job candidate during a telephone interview? (a) Are you pregnant or planning to soon start a family? (b) What skills do you have that...
-
An employment test that yields different results over time when taken by the same person lacks ____________. (a) validity (b) reliability (c) realism (d) behavioral anchors
-
The responses most likely to be associated with use of a force-coercion change strategy are best described as __________. (a) internalized commitment (b) temporary compliance (c) passive cooptation...
Study smarter with the SolutionInn App