Old Winery is an Italian company operating in the wine sector and it is considered as...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
"Old Winery" is an Italian company operating in the wine sector and it is considered as one of the top Italian player worldwide. Old Winery is located in the South of Italy and has a very long tradition to produce white, red, and dessert wines. During 2020, the owners of Old Winery were drawing a 4-year business plan. The forecast is based on the assumptions coming from the plan elaborated by the Board with the supervision of the advisors. Profit and Losses Statement (euros/000) Depreciation Change in net working capital -Investments /+Divestments Consider that: Sales Operating costs EBITDA . CORPORATE VALUATION Old Winery Prof. Dr. Giulia Negri D&A EBIT . Other information was also available: Inputs to calculate the Cash Flow Statement (euros/000) 2021 . 2021 49,860.00 39,379.00 10,481.00 - 1,768.00 8,713.00 Cali 2.0 (US) Napa (US) Yarra (AUS) Rojo (ES) Antini (ITA) 1,768.00 9,788.00 - 3,000.00 2022 52,756.00 40,910.00 Beta 0.73 0.94 11,346.00 -2,305.00 9,541.00 1.02 0.89 1.23 2022 2,305.00 4,500.00 -3,975.00 Luxembourg School of Business 2023 The Net Financial Position is € 25 M and equity is € 8 M. The main comparables on the market come from different countries, as wine market is international. The data are the following: 56,698.00 43,782.00 12,916.00 -2,305.00 10,611.00 Required: Basing the analysis on the DCF method, what is the Value of the company? 2023 2,305.00 500.00 - 1,322.00 D/E 9.45 5.25 2024 8.25 8.35 7.35 61,721.00 45,714.00 16,007.00 -2,388.00 13,619.00 2024 2,388.00 500.00 - 500.00 the risk free rate is 2.80%; the credit spread is 1.8% the return on market investments is estimated at a level of 10.75%; the period on which the Business Plan is based is 4 years; the g growth rate is estimated at 0.25%; the corporate tax for Italy is 40%, for the US market is 35%, for the Australian market is 29%, for the Spanish Market is 30%. "Old Winery" is an Italian company operating in the wine sector and it is considered as one of the top Italian player worldwide. Old Winery is located in the South of Italy and has a very long tradition to produce white, red, and dessert wines. During 2020, the owners of Old Winery were drawing a 4-year business plan. The forecast is based on the assumptions coming from the plan elaborated by the Board with the supervision of the advisors. Profit and Losses Statement (euros/000) Depreciation Change in net working capital -Investments /+Divestments Consider that: Sales Operating costs EBITDA . CORPORATE VALUATION Old Winery Prof. Dr. Giulia Negri D&A EBIT . Other information was also available: Inputs to calculate the Cash Flow Statement (euros/000) 2021 . 2021 49,860.00 39,379.00 10,481.00 - 1,768.00 8,713.00 Cali 2.0 (US) Napa (US) Yarra (AUS) Rojo (ES) Antini (ITA) 1,768.00 9,788.00 - 3,000.00 2022 52,756.00 40,910.00 Beta 0.73 0.94 11,346.00 -2,305.00 9,541.00 1.02 0.89 1.23 2022 2,305.00 4,500.00 -3,975.00 Luxembourg School of Business 2023 The Net Financial Position is € 25 M and equity is € 8 M. The main comparables on the market come from different countries, as wine market is international. The data are the following: 56,698.00 43,782.00 12,916.00 -2,305.00 10,611.00 Required: Basing the analysis on the DCF method, what is the Value of the company? 2023 2,305.00 500.00 - 1,322.00 D/E 9.45 5.25 2024 8.25 8.35 7.35 61,721.00 45,714.00 16,007.00 -2,388.00 13,619.00 2024 2,388.00 500.00 - 500.00 the risk free rate is 2.80%; the credit spread is 1.8% the return on market investments is estimated at a level of 10.75%; the period on which the Business Plan is based is 4 years; the g growth rate is estimated at 0.25%; the corporate tax for Italy is 40%, for the US market is 35%, for the Australian market is 29%, for the Spanish Market is 30%.
Expert Answer:
Answer rating: 100% (QA)
Answer Calculating the Value of Old Winery Using the DCF Method The Discounted Cash Flow DCF method is a widely used and accepted way of valuing a com... View the full answer
Related Book For
Financial reporting, financial statement analysis and valuation a strategic perspective
ISBN: 978-0324789416
7th Edition
Authors: James M Wahlen, Stephen P Baginskl, Mark T Bradshaw
Posted Date:
Students also viewed these finance questions
-
Stock prices are useful as a leading indicator. To explain this phenomenon, which of the following is most accurate? Stock prices: a. Predict future interest rates and reflect the trends in other...
-
Explain (using intuition instead of math) why stock prices may decrease in response to a higher risk-free rate according to the CAPM. In some periods, the risk-free rate rises in response to higher...
-
(25pts) Consider two risky assets A and B and your investment time horizon is 1 year. Your forecasts for their annual expected return and standard deviation are presented in the following table. You...
-
Which of the theoretical approaches are the most useful in explaining your organisations current IHRM policies and practices?
-
Items from the income statement, statement of retained earnings, and balance sheet are listed below in alphabetical order. For the companies shown in each column, solve for the missing amounts....
-
The heat capacity at constant volume of hydrogen sulfide at low pressures is C v [kJ/ (mol??C)] = 0.0252 + 1.547 x 10 ?5? T ? 3.012 X 10 ?9 T 2? where T is in ?C. A quantity of H 2 S is kept in a...
-
Looking at Duncans analysis of the previous meeting, what issues/problems do you see that are of relevance to the activities of the sales force?
-
The City of Sharpesburg received a gift of $950,000 from a local resident on June 1, 2012, and signed an agreement that the funds would be invested permanently and that the income would be used to...
-
Approach these journals as (a) an opportunity to reflect upon and apply what you learn each week based on the assigned readings, discussions, and activities, and (b) an opportunity to share your...
-
You are an Examiner for the Refund Integrity Program in the GST/HST Audit Division of the Canada Revenue Agency (CRA). Using sophisticated analytical tools, you are able to identify GST/HST returns...
-
Inside a mass spectrometer an atom is ionized so that it has a charge of q = +1.6x10-19 C and is then accelerated to a speed of 5.0 x 10 m/s. The atom then enters a region of uniform magnetic field...
-
Each of these mice is designed to fill a particular niche in the mouse-market. Apply the method of product analysis outlined in the previous exercise to explain the designers choices of materials,...
-
A process is sought to make the rocker arm shown here. It is to be made from and aluminiumsilicon alloy. The shape is 3-D solid. The expected production run (batch size) is 2000. It weight about 1...
-
A \(0.350-\mathrm{kg}\) aluminum calorimeter contains \(0.110 \mathrm{~kg}\) of water, and both are at room temperature \(\left(20.0^{\circ} \mathrm{C} ight)\). A \(0.280-\mathrm{kg}\) block of lead...
-
A 250-g piece of an unknown metal has been in boiling water for several minutes. To bring this metal at room temperature \(\left(20^{\circ} \mathrm{C} ight), 89.8 \mathrm{~kJ}\) of heat must be...
-
Aluminum is made by the electrolysis of bauxite. The embodied energy of virgin aluminium is approximately (all embodied energies are approximate) \(210 \mathrm{MJ} / \mathrm{kg}\). What else could...
-
At 30 June 2021, Music World Ltd, a large business taxpayer which still uses the perodic inventory system, had the following stock on hand with the following values: Item Market Selling Replacement...
-
2. In the circuit given in Figure 2, i,(t) = 5.67cos(5t)A and v (t) = 70.71 cos(5t 60) V a) Find the equivalent load impedance. State whether the load is inductive or capacitive. b) Calculate the...
-
Presented below is an excerpt from Starbucks Note 1, Summary of Significant Accounting Policies, in its September 28, 2008 Annual Report. a. The above passages indicate that Starbucks generates...
-
Exhibit 5.21 presents selected financial data for Harvard Industries and Marvel Entertainment for fiscal Year 5 and Year 6. Harvard Industries manufactures automobile components that it sells to...
-
Firms such as Deere & Company and Macys, Inc., often sell their receivables as a means of obtaining financing. Should firms selling receivables remove the receivables from the balance sheet, or...
-
A container of an organic liquid a $25^{\circ} \mathrm{C}$ has a mass of $1100 \mathrm{~kg}$ and a volume of $0.94 \mathrm{~m}^{3}$. Find the liquid's weight, its density, and its specific gravity.
-
A vertical, cylindrical tank with a diameter of $10 \mathrm{~m}$ and a depth of $4 \mathrm{~m}$ is filled to the top with water at $25^{\circ} \mathrm{C}$. If the water is heated to $60^{\circ}...
-
The system in Figure P1.6 is at $20^{\circ} \mathrm{C}$. If atmospheric pressure is $101.3 \mathrm{kPa}$ and the absolute pressure at the bottom of the tank is $264.1 \mathrm{kPa}$, what is the...
Study smarter with the SolutionInn App