What is the share value using DCF (FCFE model) DISCOUNTED CASH FLOW VALUATION ASSUMPTIONS Interest income is expected to grow at the rates shown in the table below From 2014 to 2016, with SCBs downturn, modest growth using the average growth rate from 2008 to 2013 of 2 48 per cent is projected From 2017 to 2023, SCB will enter a higher growth phase and a 4 5 per cent growth is assumed Beyond that, the terminal growth rate is estimated to be 5 per cent The base interest income at Year 1 (FY2013) is $17,593(17 593 billion) Year 0 is FY2014 Discount the free cash flows starting from 2015 Other items are assumed to grow proportionately with interest income Interest expense, non interest income, provision for credit losses, and non interest expense are estimated to be 41 35 per cent, 48 04 per cent, 8 58 per cent and 58 47 per cent of interest income, respectively Tax is applied at 28 714 per cent on taxable income As SCBs interest expense is considered a cost of goods sold due to the nature of the banking business, the free cash flows are calculated after deducting interest expense and therefore are essentially cash flows to equity The valuation assumes that capital spending and net operating working capital are negligible No adjustments for outstanding warrants and share options are made in calculating value per share Year on Year Interest Income Growth WACC 10 43 Shares O S 2 427 Billion

The Answer is in the image, click to view ...

Question: What is the share value using DCF (FCFE model) DISCOUNTED CASH FLOW VALUATION ASSUMPTIONS Interest income is expected to grow at the rates shown in

What is the share value using DCF (FCFE model)

DISCOUNTED CASH FLOW VALUATION ASSUMPTIONS
Interest income is expected to grow at the rates shown in the table below. From 2014 to 2016, with SCBs downturn, modest growth using the average growth rate from 2008 to 2013 of 2.48 per cent is projected. From 2017 to 2023, SCB will enter a higher growth phase and a 4.5 per cent growth is assumed. Beyond that, the terminal growth rate is estimated to be 5 per cent. The base interest income at Year -1 (FY2013) is $17,593(17.593 billion). Year 0 is FY2014. Discount the free cash flows starting from 2015.
Other items are assumed to grow proportionately with interest income. Interest expense, non-interest income, provision for credit losses, and non-interest expense are estimated to be 41.35 per cent, 48.04 per cent, 8.58 per cent and 58.47 per cent of interest income, respectively. Tax is applied at 28.714 per cent on taxable income.
As SCBs interest expense is considered a cost of goods sold due to the nature of the banking business, the free cash flows are calculated after deducting interest expense and therefore are essentially cash flows to equity.
The valuation assumes that capital spending and net operating working capital are negligible.
No adjustments for outstanding warrants and share options are made in calculating value per share.

Year-on-Year Interest Income Growth.

WACC-10.43%

Shares O/S =2.427 Billion

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock