Selected data from historical and projected Financial Statements for Johnson Industries: (NB: Balance sheet items are...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Selected data from historical and projected Financial Statements for Johnson Industries: (NB: Balance sheet items are end of period values, not beginning of period values as per Palepu workbook) Sales Net operating profit after tax Net profit after tax Net interest expense after tax FCF growth beyond Year +3 Current year 2% Year +1 Year +2 470505 498735 65343 77730 66048 78464 705 734 Average total gross assets Average total shareholders' equity Average net operating assets Average net debt Average operating working capital Average net long-term assets Effective tax rate Estimated cost of equity capital Current year $ 410500 Year +1 Year +2 282181 292089 302396 431025 452576 354181 366969 380271 72000 74880 77875 72104 76430 81016 28 % 282077 290539 299255 12% Using the data above complete the following table: Calculated nominal cashflows Input zero (0) for this entry FCFE Year +1 FCFE Year +2 FCF Horizon (Terminal) Year Intrinsic value of the business PV of cashflows Input zero (O) for this entry Selected data from historical and projected Financial Statements for Johnson Industries: (NB: Balance sheet items are end of period values, not beginning of period values as per Palepu workbook) Sales Net operating profit after tax Net profit after tax Net interest expense after tax FCF growth beyond Year +3 Current year 2% Year +1 Year +2 470505 498735 65343 77730 66048 78464 705 734 Average total gross assets Average total shareholders' equity Average net operating assets Average net debt Average operating working capital Average net long-term assets Effective tax rate Estimated cost of equity capital Current year $ 410500 Year +1 Year +2 282181 292089 302396 431025 452576 354181 366969 380271 72000 74880 77875 72104 76430 81016 28 % 282077 290539 299255 12% Using the data above complete the following table: Calculated nominal cashflows Input zero (0) for this entry FCFE Year +1 FCFE Year +2 FCF Horizon (Terminal) Year Intrinsic value of the business PV of cashflows Input zero (O) for this entry
Expert Answer:
Answer rating: 100% (QA)
Johnson Industries Calculation of Nominal Cashflows Year FCFE Current 65343 Year 1 77730 Year 2 6604... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1285190907
8th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
Following are Cisco Systems sales, net operating profit after tax (NOPAT), and net operating assets (NOA) for its year ended July 31, 2016 ($ millions). Sales $49,247 Net operating profit after tax...
-
Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 26, 2011, for Best Buy, Inc. Refer to the information in the table to answer...
-
Calculate UTX's net operating profit after tax (NOPAT) for each year 2010-2012.
-
(2) Use Figure 10.2 shows a multi-degree-of-freedom (MDOF) model of three connected masses. Find the following for the MDOF system in Figure 10.2: Find expressions for the kinetic energy (T) and...
-
Which of the following statements exemplify consequentialist reasoning? Can all of them be given consequentialist interpretations if expanded? Explain your answers. a. Honesty is the best policy. b....
-
Explain the theory of precedent and its values.
-
True or False: If \(E R R>M A R R\), then \(I R R>E R R>M A R R\).
-
Bumblebee Company estimates that 300,000 direct labor hours will be worked during the coming year, 2017, in the Packaging Department. On this basis, the following budgeted manufacturing overhead cost...
-
A 20 kg dog requires treatment with ketoconazole at 5 mg/kg by oral suspension. The suspension contains 100 mg/5 mL oral solution. What volume does the dog require per dose?
-
The yield on a general obligation bond for the city of Davenport fluctuates with the market. The monthly quotations for 2006 are given in Table P-9. Table P-9 MonthYield January ............. 9.29...
-
Mention the three (3) known pathways of glycolysis and give three (3) organisms that utilize such pathway.
-
calculate Company's Total Value by follow table . C. Specia. Funds grants be 20% Devity 20% 20% Petared Earnings 20% 20% Company's Total Value
-
Janet is running a painting business.She receives $200,000 payment from buyers at the end of year, at which time she also pays $20,000 fixed cost and 15% of the revenues as a variable cost. (1) An...
-
The equity sections for Atticus Group at the beginning of the year (January 1) and end of the year (December 31) follow. Stockholders' Equity (January 1) Common stock-$5 par value, 100,000 shares...
-
A car and a bus set out at 2 pm from the same spot, headed in the same direction. The average speed of the car is twice the average speed of the bus. After 2 hours, the car is 68 miles ahead of the...
-
Consider the linear system: = x-3y dt = 3x-5y a) Find the general solution of the system. b) Describe the critical point (0,0) of the system using all the applicable words from the Word List below.
-
A family in Hong Kong requires 6 million dollars to finance a new home, and three different banks have agreed to supply all or part of this amount. Although each bank insists that the loan plus...
-
Differentiate. y = ln(3x + 1) ln(5x + 1)
-
Lynn Construction enters into a firm purchase commitment for equipment to be delivered on June 30, 2013, for a price of 10,000 GBP. It simultaneously signs a forward foreign exchange contract for...
-
ARTL Company issued 3%, 10-year convertible bonds on January 1, 2013, at their par value of $500 million. Each $1,000 bond is convertible into 40 shares of ARTL's $1 par value common stock. Use the...
-
a. Use the CAPM to compute the required rate of return on common equity capital for Starbucks. b. Using your projected financial statements from Integrative Case 10.1 for Starbucks, derive the...
-
Reliance Control Systems is a large manufacturer of control systems for the electrical power generation and distribution industry. Over the past few years, Reliance has watched overseas competitors...
-
What accounts for the disparity in NPMO between the statistical 6 and the popular Six Sigma approach?
-
What is the most common use of stratification?
Study smarter with the SolutionInn App