Use the EOY values based on those projected for 2018 (not actual for 2017) Assume same number
Fantastic news! We've Found the answer you've been seeking!
Question:
Use the EOY values based on those projected for 2018 (not actual for 2017)
- Assume same number of shares outstanding and a stock price of 91.18
- EPS is calculated as NI/shares
Accomplish these 4 steps
- Calculate the corporate valuation of P&G for 2018 using the 4 evaluation methods. You mustshow your work to derive the valuation for credit.
- What is the most likely value of the firm and why?
- Comment on the goodwill & intangibles; significance?
- Comment on the treasury stock and effect; significance?
Transcribed Image Text:
TABLE 8-7 P&G's Actual Balance Sheets for Fiscal 2016 and 2017 (in millions) Balance Sheet 6/30/16 6/30/17 Percent Change Assets Cash and Equivalents Accounts Receivable Inventory Other Current Assets Total Current Assets Property Plant & Equipment Goodwill Intangibles Other Long-Term Assets Total Assets Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities Total Liabilities Equity Common Stock Retained Earnings Treasury Stock Paid in Capital & Other Total Equity Total Liabilities and Equity Non-Recurring Events Net Income 57,102 5.880 16,064 33,782 19,385 44,350 Tax Rate Stock Price #Shares Outstanding 5,092 127,136 16,774 13,996 30,770 18.945 19,438 69,153 4,009 (82,176) 48,197 57,983 $127,136 6/30/16 $65,299 32.909 18,442 13.948 579 13,369 3.342 4.594 4624 11.707 26,494 19,893 44,099 24.187 5.133 120,406 10,508 16.656 13.554 30,210 18.038 16,380 4,009 (93,715) 49,360 55,778 $120,406 6/30/17 $65,058 32.535 32.523 18,801 13,722 465 13.257 3.063 5.132 15,326 ↑ TABLE 8-6 P&G's Actual Income Statements for 2016-2017 (in millions) Income Statement Revenues Cost of Goods Sold Gross Profit Operating Expenses EBIT Interest Expense EBT Tax 44006 $94.17 2.550 million 4 ↑ + & TABLE 8-1 P&G Input Data Needed for EPS/EBIT Analysis P&G Input Data The Number $ Amount of Capital Needed $5,000 million EBIT Range $10,000 $18.000 million Interest Rate 5% 23% 4 36 19 19 -5% -15 -39 -5% -16% -74 05 95 149 Percent Change -0.37% -1.14% 0419 1.95% -1.629 -19.699 -0.84% -K.35% 966.94% 45,85% TABLE 8-7 P&G's Actual Balance Sheets for Fiscal 2016 and 2017 (in millions) Balance Sheet 6/30/16 6/30/17 Percent Change Assets Cash and Equivalents Accounts Receivable Inventory Other Current Assets Total Current Assets Property Plant & Equipment Goodwill Intangibles Other Long-Term Assets Total Assets Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities Total Liabilities Equity Common Stock Retained Earnings Treasury Stock Paid in Capital & Other Total Equity Total Liabilities and Equity Non-Recurring Events Net Income 57,102 5.880 16,064 33,782 19,385 44,350 Tax Rate Stock Price #Shares Outstanding 5,092 127,136 16,774 13,996 30,770 18.945 19,438 69,153 4,009 (82,176) 48,197 57,983 $127,136 6/30/16 $65,299 32.909 18,442 13.948 579 13,369 3.342 4.594 4624 11.707 26,494 19,893 44,099 24.187 5.133 120,406 10,508 16.656 13.554 30,210 18.038 16,380 4,009 (93,715) 49,360 55,778 $120,406 6/30/17 $65,058 32.535 32.523 18,801 13,722 465 13.257 3.063 5.132 15,326 ↑ TABLE 8-6 P&G's Actual Income Statements for 2016-2017 (in millions) Income Statement Revenues Cost of Goods Sold Gross Profit Operating Expenses EBIT Interest Expense EBT Tax 44006 $94.17 2.550 million 4 ↑ + & TABLE 8-1 P&G Input Data Needed for EPS/EBIT Analysis P&G Input Data The Number $ Amount of Capital Needed $5,000 million EBIT Range $10,000 $18.000 million Interest Rate 5% 23% 4 36 19 19 -5% -15 -39 -5% -16% -74 05 95 149 Percent Change -0.37% -1.14% 0419 1.95% -1.629 -19.699 -0.84% -K.35% 966.94% 45,85%
Expert Answer:
Answer rating: 100% (QA)
1 Corporate Valuation of PG for 2018 Net Income 16739 Shares Outstanding 3046 PriceEarnings Ratio PE ... View the full answer
Posted Date:
Students also viewed these finance questions
-
P/E ratio of 15stock price of $35 per shareprofit margin is 10%1 million shares of stock are outstanding what is their price to sales ratio? A firm has a P/E ratio of 15 and a stock price of $35 per...
-
Calculations. Points as indicated. You must show your work to receive credit for your answer. It is in your best interest to show your work as partial credit may be awarded. a. Culbreath Company...
-
Quisco Systems has 6.5 billion shares outstanding and a share price of $18.00. Quisco is considering developing a new networking product in-house at a cost of $500 million. Alternatively, Quisco can...
-
Find the point (a, b) on the graph of y = ex where the value ab is the least.
-
The following table contains the facts for this problem. You are working for Cabo (the acquirer), who wants to purchase Golden Gate. Cabo is considering a taxable stock purchase at a price of $...
-
In an attempt to determine whether a linear relationship exists between the price of a home and the number of days it takes to sell the home, a real estate agent collected the following data from...
-
The following information was reported in the December 31, 2007, financial statements of Southwest Airlines, Inc. (listed alphabetically, amounts in millions). Accounts Payable $1,731 Accounts...
-
Harper Engine Company needs $631,000 to take a cash discount of 2.5/20, net 75. A banker will loan the money for 55 days at an interest cost of $13,300. a. What is the effective rate on the bank...
-
Our friend River wrote the code shown with the intention of printing out a message to the user if the variable letter was a lowercase letter. However, upon testing it with the character 'A', the code...
-
An investment company offers a bond linked to the FT100 index. On redemption the bond pays the face value plus the largest of A: the face value times the change in the index. Or B: 5% yearly interest...
-
Technologies Plus manufactures and sells televisions for $500 each, a price that is expected to remain the same for the upcoming year. If sales for December were $12,500,000, and management forecasts...
-
A stock trading at \(\$ 100\) per share can be financed at the continuously compounded interest rate of \(5 \%\) per annum. (a) What is the 1-year forward price of the stock if it pays quarterly...
-
Before reading on, how would you critique Garavans depiction of SHRD as summarised in Key Concepts 10.2? Key Concepts 10.2: 1. Integration with organisational missions and goals where HRD is...
-
What problems may be involved in distinguishing between lack of capability and negligence?
-
Tyco employs 260,000 people in the USA and in more than 100 countries around the world. It is: a global leader in passive electronic components and major producer of active components; the number...
-
Let the volatility \(\sigma\) be nonconstant and a function of the underlying asset, \(\sigma(A(t))\). Use the chain rule to compute the smile-adjusted delta of a call option.
-
Assume that the couple shown acts in a vertical plane. Take M = 35 kip.in. r=0.75 in. B 4.8 in. Determine the stress at point B. The stress at point B is [ 1.2 in. 1.2 in. ksi.
-
Pedro Bourbone is the founder and owner of a highly successful small business and, over the past several years, has accumulated a significant amount of personal wealth. His portfolio of stocks and...
-
The following are summaries of the cash book and bank accounts of J. Duncan who does not keep his books using the double entry system. You are required to: (a) Calculate the value of J. Duncan's...
-
Read the following and answer the questions below. On 31 December 2015 the bank column of C. Tench's cash book showed a debit balance of 1,500. The monthly bank statement written up to 31 December...
-
The bank columns in the cash book for June 2016 and the bank statement for that month for D. Hogan are as follows: You are required to: () Write the cash book up to date to take the above into...
Study smarter with the SolutionInn App