Using the Future Cash Flows and Terminal Value given in the image above, what do you expect
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Payout Ratio Stock Price Semi-Annual Bond Price $937.50 15% Beta 1.22 Year to Expiration S62.66 2% Coupon Rate 3.000% EPS Forec ast $3.67 K 6% mit Balance Sheet 31-Dec-12 31-Dec-11 Income Statement 31-Dec-12 31-Dec-11 Assets Current Assets Cash And Cash Equivalents Total Revenue 31,981,000 29.300,000 Cost of Revenue Gross Profit Operating Expenses Research Development 6,370,000 Seling General and Administrative Operating Incom e or Loss 26,352,000 23,928,000 2,263,000 1,621,000 5,629,000 5,372,000 Short Term Investments 733.000 490.000 Net Receivables 8,127,000 3,469,000 Inventory 2,126,000 1,954,000 Other Current Assets 1,719,000 3.653.000 3.675.000 Total Current Assets 13,249,000 11,950,000 Other Inc ome Depreciation Earnings Before Interest And Taxes Interest Ex pense Income Before Tax 84,000 3,513,000 3,737,000 Long Term investments Property Plant and Equipment Goodw ill 549,000 521,000 2,912,000 12,269,000 2872,000 11,413,000 133,000 3.604,000 3,513,000 Intangible Assets Accumulated Amortization 2,098,000 1,617,000 Inc ome Tax Ex pense Minorty Interest Net incom e From Continuing Ops Discontinued Operations 1,106,000 1,126,000 0. Other Assets 2,407,000 2.478,000 Deferred Long TermAsset Charges -13,000 -19,000 Total Assets 31,077,000 28,373,000 Net Income 2,394,000 2,459,000 FOF (2012) (Time zero FCF) FOF (2013) FOF {2014} FOF (2015} FOF (2016) V{horizon} Liabilities Current Liablities 1,447 680 1,505,587 1,565.811 24 6,678,000 Accounts Payable ShortCurrent Long Term Debt 6,597,000 911,000 705,000 Other Qurrent Liabities 2,988,000 2,852,000 1,628,443 Total Current Liabilities 10,371.000 10.360.000 $ 14.952,069 Long Term Debt 3,159,000 3,113,000 WACC = 12 Other Liabilities 5,124,000 4,748,000 Deferred Long Term Liabity Charges Mnority Interest Negative Goodw ill 99,000 Total Liabilities 18,654,000 18,320,000 Stock holders' Equity Misc Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock 482.000 15,093,000 -3,463,000 482.000 Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity 13,287,000 -3,349.000 1,518,000 -1,207.000 1,346,000 -1,713,000 Total Stock holder Equity 12,423,000 10,053,000 Payout Ratio Stock Price Semi-Annual Bond Price $937.50 15% Beta 1.22 Year to Expiration S62.66 2% Coupon Rate 3.000% EPS Forec ast $3.67 K 6% mit Balance Sheet 31-Dec-12 31-Dec-11 Income Statement 31-Dec-12 31-Dec-11 Assets Current Assets Cash And Cash Equivalents Total Revenue 31,981,000 29.300,000 Cost of Revenue Gross Profit Operating Expenses Research Development 6,370,000 Seling General and Administrative Operating Incom e or Loss 26,352,000 23,928,000 2,263,000 1,621,000 5,629,000 5,372,000 Short Term Investments 733.000 490.000 Net Receivables 8,127,000 3,469,000 Inventory 2,126,000 1,954,000 Other Current Assets 1,719,000 3.653.000 3.675.000 Total Current Assets 13,249,000 11,950,000 Other Inc ome Depreciation Earnings Before Interest And Taxes Interest Ex pense Income Before Tax 84,000 3,513,000 3,737,000 Long Term investments Property Plant and Equipment Goodw ill 549,000 521,000 2,912,000 12,269,000 2872,000 11,413,000 133,000 3.604,000 3,513,000 Intangible Assets Accumulated Amortization 2,098,000 1,617,000 Inc ome Tax Ex pense Minorty Interest Net incom e From Continuing Ops Discontinued Operations 1,106,000 1,126,000 0. Other Assets 2,407,000 2.478,000 Deferred Long TermAsset Charges -13,000 -19,000 Total Assets 31,077,000 28,373,000 Net Income 2,394,000 2,459,000 FOF (2012) (Time zero FCF) FOF (2013) FOF {2014} FOF (2015} FOF (2016) V{horizon} Liabilities Current Liablities 1,447 680 1,505,587 1,565.811 24 6,678,000 Accounts Payable ShortCurrent Long Term Debt 6,597,000 911,000 705,000 Other Qurrent Liabities 2,988,000 2,852,000 1,628,443 Total Current Liabilities 10,371.000 10.360.000 $ 14.952,069 Long Term Debt 3,159,000 3,113,000 WACC = 12 Other Liabilities 5,124,000 4,748,000 Deferred Long Term Liabity Charges Mnority Interest Negative Goodw ill 99,000 Total Liabilities 18,654,000 18,320,000 Stock holders' Equity Misc Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock 482.000 15,093,000 -3,463,000 482.000 Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity 13,287,000 -3,349.000 1,518,000 -1,207.000 1,346,000 -1,713,000 Total Stock holder Equity 12,423,000 10,053,000
Expert Answer:
Answer rating: 100% (QA)
Enterprise value PV of Free Cash Flows to firm FCFF PV of Termina... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Which financial ratios would you be most likely to consult if you were the following? Why? a. A banker considering the financing of seasonal inventory b. A wealthy equity investor c. The manager of a...
-
Given the discount rates and the future cash flows of each project, which projects should they accept using profitabilityindex? Cash Flow Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Discount rate...
-
In a bouncing ball lab experiment, what do you expect about the bounce height of the ball?
-
1. If France can make 25 pounds of butter or 5 lamps while Spain can make 6 pounds of butter or 1 lamp, who has the comparative advantage in which good? A. France has the comparative advantage in...
-
The results of a survey asking, Do you have a calculator and/or a computer in your home? follow. Is the variable calculator independent of the variable computer? Why or whynot? Calculator Yes No Yes...
-
Go to the LearnChemE screencast link for Chapter 14 (http://www.learncheme.com/screencasts/kinetics-reactor design). View one or more of the screencast 5-to 6-minute videos and write a two-sentence...
-
Consider two cases involving parallel flow of dry air at \(V=1 \mathrm{~m} / \mathrm{s}, T_{\infty}=45^{\circ} \mathrm{C}\), and atmospheric pressure over an isothermal plate at \(T_{s}=20^{\circ}...
-
Box and Liu (1999) describe an experiment flying paper helicopters where the objective is to maximize flight time. They used the central composite design shown in Table 14E.9. Each run involved a...
-
Suppose that a person has an average heart rate of 62.0 beats/min. How many beats does he or she have in 1.0 y? Incorrect not valid decimal or scientific notation. In 1.00 y?
-
A company makes a range of products with total budgeted manufacturing overheads of 973 560 incurred in three production departments (A, B and C) and one service department. Department A has 10 direct...
-
Methane (CH4) and oxygen (O2) react to form formaldehyde (CH2O) (reaction #1), with a competing side reaction (#2) in which methane and oxygen form carbon dioxide (CO2): CH4(v) + O2(g) -> CH2O(v)...
-
Which of the following requires that expenses should be matched and recognized in the same period as the related revenue? a. Cost principle b. Going concern assumption c. Matching principle d....
-
Suppose you are a manager and you have three potential capital investment projects from which to choose. Funds are limited, so you can only choose one of the three projects. Describe at least three...
-
Regarding periodic reporting, which of the following statements is not correct? a. Frequent periodic reporting is helpful for providing timely information; b. Typical fiscal year starts at January 1...
-
Smith Company establishes a petty cash fund. Explain the purposes of doing So.
-
Net cash inflows and net cash outflows are used in the net present value method and in the internal rate of return method. Explain why accounting net income is not used instead of cash flows.
-
Individual Assignment ChessPerfect Case: Part A Purpose of the Assignment Assignment Case (10%) Instructions The purpose of this assignment is to allows students the opportunity to practically apply...
-
Given find the value of k. es 1 e kx dx = 1 4'
-
Using Yahoo! Finance (finance.yahoo.com/) and ticker symbol PEP, find PepsiCos historical dividend payment and current price. Historical dividends are available in the historical price section. Use...
-
What is a bond? What determines the price of this financial asset?
-
What is the annual implied interest of a five-year zero-coupon bond (using the semiannual pricing convention) with a current yield of 12% and a par value of $1,000.00?
-
Henry Ford, founder of Ford Motor Company, is quoted as saying that customers could choose a car in any color as long as it was black. Things have come a long way since that timewhen customization...
-
Not long ago, New England Confectionery Company, or Necco for short, marked the production of its one trillionth candy wafer. The humble roots of Necco, the country's oldest continuously operating...
-
What is utility?
Study smarter with the SolutionInn App