Suppose that you are an analyst and want to estimate the value of firm XYZ Inc...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Suppose that you are an analyst and want to estimate the value of firm XYZ Inc using a 2-stage DCF. For the high growth period (which you assume to be 5 years) your estimates of after-tax operating income and free cash flows are the following (in millions): Year EBIT (1-T) FCFF 0 100 25 1 105 26 2 110 28 3 116 29 4 Assume that all your colleague's estimates are correct. 122 30 3. (1 point) Estimate the value of the firm at t=0 (i.e. today). 4. (1 point) What is the price per share implied by your estimation? 5 Your expect the company to maintain the same ROC for the next 5 years (i.e. during the high growth period). Afterwards, you expect a 2% growth rate forever. 128 In addition, you estimate the firm's cost of capital of the company to be 8% during the high growth rate phase and 6% in the steady state (i.e. constant growth period). During the steady state you estimate the ROC to be 4%. 1. (1.5 points) Compute the ROC of the company during the high growth rate stage? 2. (1.5 point) Estimate the TV at t=5. 32 Finally XYZ Inc has $60m in cash, $150m of debt outstanding and 50m of common shares outstanding. Suppose that you are an analyst and want to estimate the value of firm XYZ Inc using a 2-stage DCF. For the high growth period (which you assume to be 5 years) your estimates of after-tax operating income and free cash flows are the following (in millions): Year EBIT (1-T) FCFF 0 100 25 1 105 26 2 110 28 3 116 29 4 Assume that all your colleague's estimates are correct. 122 30 3. (1 point) Estimate the value of the firm at t=0 (i.e. today). 4. (1 point) What is the price per share implied by your estimation? 5 Your expect the company to maintain the same ROC for the next 5 years (i.e. during the high growth period). Afterwards, you expect a 2% growth rate forever. 128 In addition, you estimate the firm's cost of capital of the company to be 8% during the high growth rate phase and 6% in the steady state (i.e. constant growth period). During the steady state you estimate the ROC to be 4%. 1. (1.5 points) Compute the ROC of the company during the high growth rate stage? 2. (1.5 point) Estimate the TV at t=5. 32 Finally XYZ Inc has $60m in cash, $150m of debt outstanding and 50m of common shares outstanding.
Expert Answer:
Answer rating: 100% (QA)
To compute the Return on Capital ROC during the high growth rate stage we can use the formula ROC EBIT 1 Tax Rate Total Debt Equity where EBIT is the ... View the full answer
Related Book For
Financial Statement Analysis
ISBN: 978-0078110962
11th edition
Authors: K. R. Subramanyam, John Wild
Posted Date:
Students also viewed these finance questions
-
QUIZ... Let D be a poset and let f : D D be a monotone function. (i) Give the definition of the least pre-fixed point, fix (f), of f. Show that fix (f) is a fixed point of f. [5 marks] (ii) Show that...
-
The SoftTec Products Company is a successful, small, rapidly growing, closely held corporation. The equity owners are considering selling the firm to an outside buyer and want to estimate the value...
-
If the end of the cord is pulled downward with speed v C , determine the angular velocities of pulleys A and B and the speed of block D. Assume that the cord does not slip on the pulleys. Given: VC =...
-
Roth AG has a deferred tax liability of 68,000 at the beginning of 2019. At the end of 2019, it reports accounts receivable on the books at 90,000 and the tax basis at zero (its only temporary...
-
Items 1 through 4 require use of present value tables. The following are the present value factors of $1 discounted at 8% for one to five periods. Each item is based on 8% interest compounded...
-
If the RANS equation (17.5) is subtracted from the unaveraged \(\mathrm{N}-\mathrm{S}\) equation (17.1), we obtain the following equation for the perturbation velocity:...
-
A 12.0-kg object hangs in equilibrium from a string with a total length of L = 5.00 m and a linear mass density of μ = 0.001 00 kg/m. The string is wrapped around two light, frictionless pulleys...
-
Help to solve task 4 Tasks: TASK 1: Calculate Experimental Stress and Strain (4 - 7 min) Proficiency Time: 45 min - 1 hr 10 min Load in Elongation.csv and Force.csv that contain change in length AL...
-
Bradburn plc was formed 5 years ago through a public subscription of ordinary shares. Daniel Brown, who owns 15% of the ordinary shares, was one of the organizers of Bradburn and is its current...
-
A survey was conducted on 193 Duke University undergraduates who took an introductory statistics course in 2012. Among many other questions, this survey asked them about their GPA, which can range...
-
Go to an Online news source like one of the following: New York Times on the Web CNN Fox Business BBC Business A Local News Publication Find a story in this week's news about financial management....
-
What is the fair value of a bond issued by Kyoto, Inc. described as follows? Par value: $1,000 Coupon: 9% semiannual coupon payment 3 years to maturity The YTM of a bond with similar type and risk: 8%
-
Check My Work Who does Medicare work with to identify potential payment errors, for which they are paid a percentage of the overpayments they identify and collect? a. contractors that work on a...
-
Control activity from the Purchasing Process you just mapped on your own. Where does the control activity happen on the process map? Describe: a. Risks in the process at this particular spot. b. The...
-
Crops and feed revenue' for Joe and Elise farmer is $502,893. Assume that of that amount, $450,000 came from the sale of canolaspecifically: 25,000 bushels at $18 per bushel. By what percent can the...
-
Q5. A brass cube R inch on a side weighs (Rx10)lb.Hold this cube in equilibrium underwater by attaching light foam buoy to it. If the unit weight of foam is 4.5 lb/ft3, calculate the minimum required...
-
Vectors are drawn from the center of a regular n-sided polygon in the plane to the vertices of the polygon. Show that the sum of the vectors is zero.
-
Some financial statement users maintain that despite its intrinsic intellectual appeal, uniformity in accounting seems unworkable in a complex modern society that relies, at least in part, on...
-
a. What is the main provision of accounting for capitalization of interest, and what are its objectives? b. How is interest to be computed, and how is the interest rate to be ascertained? c. What...
-
Company Xs NOPAT margin is 2% of sales. Company Y has a net operating asset turnover of 12. Both companies RNOA are 6% and are considered unsatisfactory by industry norms. What is the net operating...
-
Consider the homogeneous bar, of negligible cross section, mass \(M=1.333 \mathrm{~kg}\) and length \(L=60.0 \mathrm{~cm}\) in Fig.12.19 . It is constrained to rotate in a vertical plane about its...
-
A projectile of mass \(m=2.5 \mathrm{~kg}\) is shot tangentially (see Fig.12.19) at the edge of a ring having radius \(R=50 \mathrm{~cm}\) and whose mass is equal (within measurement errors) to that...
-
A homogeneous disk, having mass \(M=2.50 \mathrm{~kg}\) and radius \(R=15.0 \mathrm{~cm}\), can rotate, without friction, about a fixed horizontal axis, passing through the point \(\mathrm{O}\) of...
Study smarter with the SolutionInn App