You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest...

 

Transcribed Image Text:

You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest in it. Forecasts for certain Income statement and Balance sheet items are presented in Exhibit 1. There is also some additional data in Exhibit 2. You have estimated that the free cash flow in 2020 will be $37 million and would remain constant for eternity. Assume also that the company is currently at its optimal capital structure and has an "A" credit rating. (8 pts.) a) What are the FCFs of the company? b) What is the weighted average cost of capital for this company? c) What is the expected market value of equity? Exhibit 1. (in millions) Revenues Cost of goods sold Selling, G&A expenses Depr. & Amort. Net working capital Capital expenditures Goodwill/intangibles Exhibit 2. Relevant financial data (in millions) Revenues Goodwill/intangibles Excess cash and marketable securities Excess real estate Other nonoperating assets Underfunded pension funds Expected marginal tax rate Book value of debt Thunderball long-term Debt / Equity ratio Net working capital Average beta of comparable firms Average D/E of comparable firms Government 10 year bond rate Yield to maturity for "A" rated companies Market risk premium Prime corporate paper rate 2017 3,015 2,694 230 33 13 35 5 5 2018 3,037 2,712 231 35 9 37 6 2019 3,060 2,730 233 37 12 39 7 2016 2,971 5 2 380 5 6 35% 123 45% 12 0.93 22% 10.95% 12.45% 5.50% 13.41% You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest in it. Forecasts for certain Income statement and Balance sheet items are presented in Exhibit 1. There is also some additional data in Exhibit 2. You have estimated that the free cash flow in 2020 will be $37 million and would remain constant for eternity. Assume also that the company is currently at its optimal capital structure and has an "A" credit rating. (8 pts.) a) What are the FCFs of the company? b) What is the weighted average cost of capital for this company? c) What is the expected market value of equity? Exhibit 1. (in millions) Revenues Cost of goods sold Selling, G&A expenses Depr. & Amort. Net working capital Capital expenditures Goodwill/intangibles Exhibit 2. Relevant financial data (in millions) Revenues Goodwill/intangibles Excess cash and marketable securities Excess real estate Other nonoperating assets Underfunded pension funds Expected marginal tax rate Book value of debt Thunderball long-term Debt / Equity ratio Net working capital Average beta of comparable firms Average D/E of comparable firms Government 10 year bond rate Yield to maturity for "A" rated companies Market risk premium Prime corporate paper rate 2017 3,015 2,694 230 33 13 35 5 5 2018 3,037 2,712 231 35 9 37 6 2019 3,060 2,730 233 37 12 39 7 2016 2,971 5 2 380 5 6 35% 123 45% 12 0.93 22% 10.95% 12.45% 5.50% 13.41%

Answer rating: 100% (QA)

a To calculate the FCFs of the company we need to use the formula FCF Revenues Cost of Goods Sold Se... View the full answer