Selected data from proforma Financial Statements for Unknown Corp.: (NB: Balance sheet items are end of...

Transcribed Image Text:

Selected data from proforma Financial Statements for Unknown Corp.: (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 Current year FCF growth beyond Year +3 Using the data above complete the following table: FCFE Year +1 FCFE Year +2 Calculated nominal cashflows FCFE Horizon (Terminal) Year Intrinsic value of the business 4% Year +1 Year +2 Current year Year +1 Year +2 507570 538024 92292 105370 Average total gross assets Average total shareholders' equity $ 417700 438585 460514 303376 315674 328474 91500 104562 Average net operating assets 368376 384574 401508 792 808 Average net debt 65000 68900 73034 Average operating working capital Average net long-term assets 73156 77545 82198 295220 307029 319310 Effective tax rate 34% Estimated cost of equity capital 6% PV of cashflows Selected data from proforma Financial Statements for Unknown Corp.: (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 Current year FCF growth beyond Year +3 Using the data above complete the following table: FCFE Year +1 FCFE Year +2 Calculated nominal cashflows FCFE Horizon (Terminal) Year Intrinsic value of the business 4% Year +1 Year +2 Current year Year +1 Year +2 507570 538024 92292 105370 Average total gross assets Average total shareholders' equity $ 417700 438585 460514 303376 315674 328474 91500 104562 Average net operating assets 368376 384574 401508 792 808 Average net debt 65000 68900 73034 Average operating working capital Average net long-term assets 73156 77545 82198 295220 307029 319310 Effective tax rate 34% Estimated cost of equity capital 6% PV of cashflows