You have been asked to value Test Company using a discounted free cash flow to firm...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been asked to value Test Company using a discounted free cash flow to firm (unlevered free cash flow) approach. Your valuation date is 4/21/2021. For the 12 months ended December 31, 2020 Test Co. generated revenue of $650 million. You expect Test Co. to grow revenue by 10.0% each year for the next 3 fiscal years ending December 31, 2021, 2022 and 2023. You also expect Test Co. to produce EBIT margins of 20.0% in each of the 3 years. You expect that the firm will have to make capital investments each year equal to 5.0% of revenue. You expect that depreciation and amortization will be constant in each of the 3 years at $20.0 million per year. You expect that Test Co. will have to invest in new net operating capital in an amount equal to 10.0% of expected new revenue each year. Test Co. has $400 million in total debt which represents 30.0% of the firm's total capital. Test Co. has a 26.0% tax rate, an 11.0% cost of equity and a 4.50% pre tax cost of debt. Beyond 2023, you expect the firm to maintain a constant long term annual growth rate of 1.50%. Please answer the following questions assuming that Test Co. has 62.3 million shares of common stock outstanding. A) What is Test Company's implied total enterprise value? B) What is Test Company's implied total equity value? C) What is Test Company's implied per share value? You have been asked to value Test Company using a discounted free cash flow to firm (unlevered free cash flow) approach. Your valuation date is 4/21/2021. For the 12 months ended December 31, 2020 Test Co. generated revenue of $650 million. You expect Test Co. to grow revenue by 10.0% each year for the next 3 fiscal years ending December 31, 2021, 2022 and 2023. You also expect Test Co. to produce EBIT margins of 20.0% in each of the 3 years. You expect that the firm will have to make capital investments each year equal to 5.0% of revenue. You expect that depreciation and amortization will be constant in each of the 3 years at $20.0 million per year. You expect that Test Co. will have to invest in new net operating capital in an amount equal to 10.0% of expected new revenue each year. Test Co. has $400 million in total debt which represents 30.0% of the firm's total capital. Test Co. has a 26.0% tax rate, an 11.0% cost of equity and a 4.50% pre tax cost of debt. Beyond 2023, you expect the firm to maintain a constant long term annual growth rate of 1.50%. Please answer the following questions assuming that Test Co. has 62.3 million shares of common stock outstanding. A) What is Test Company's implied total enterprise value? B) What is Test Company's implied total equity value? C) What is Test Company's implied per share value?
Expert Answer:
Answer rating: 100% (QA)
A To calculate Test Companys implied total enterprise value we need to discount the projected free c... View the full answer
Related Book For
Horngrens Financial And Managerial Accounting The Financial Chapters
ISBN: 9780134486840
6th Edition
Authors: Tracie L. Miller Nobles, Brenda L. Mattison, Ella Mae Matsumura
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Taos Museum of Southwestern Arts and Crafts (TMSAC) presents rotating exhibits of the works of artists and artisans from the Southwestern United States. Historically, the museum has derived its...
-
Read the case study and answer the question below with a one page response. What does a SWOT analysis reveal about the overall attractiveness of Under Armours situation? Founded in 1996 by former...
-
A drillstring is composed of 9,000 ft of 5-in. 19.5-lbm/ft drillpipe and 1.000 ft of drill collars having a 3.0-in. ID. Compute these items: a) (5 pts) Capacity of the drillpipe in barrels. b) (5...
-
The following unrelated events are typical of those experienced by business entities. 1. Acquire cash by issuing common stock. 2. Borrow cash from the local bank. 3. Pay office supplies expense. 4....
-
Suppose that UK government bond yields unexpectedly rise. Ceteris paribus, what would happen to the value of call options and put options?
-
To find the best order of tools on a factory workbench, two different orders were compared by simulating an operational condition and measuring the response time taken to respond to the condition...
-
1. How might population trends affect a professional services organization like PwC? What might it have to do to adapt to these trends? 2. What challenges might PwC face in adapting to a more diverse...
-
On April 1, 2022, an investor bought 2500 shares of PT Telkom Tbk. With a price of IDR 4550 per share. The investor gets a margin of 65% with a maintenance margin of 30%. Try to determine what the...
-
Draft a quarterly cash budget for the Zoo Extravaganza (ZE) for the first two quarters of the coming year. Use just the information in this problem. 1. Interest is paid on the last day of the year...
-
Which SF4 structure has lower energy, tetrahedral or seesaw? State your reasoning.
-
The CEO of Intermountain Medical Equipment and the VP of Purchasing at ValleyCare Hospital in Boise, Idaho entered into an oral agreement to manufacture 15 oversized electric/pneumatic gurneys for...
-
Assume the firm invests $126,000 today to get $35,000 at Year 1 (i.e. one year from now), $26,000 at Year 2, $42,000 at Year 3, $43,000 at Year 4, $39,500 at Year 5, and $26,500 at Year 6. Assuming...
-
32 Simplify: (2x-1) X 12 - x(2x-1) -
-
A borrows $5000 for 11 years at 8% convertible quarterly. A does not pay interest currently and will pay all accrued interest at the end of 11 years together with the principal. Find the annual...
-
From a profit maximizing point of view, which offer should LGI accept? PV of each offer (in $ millions) Offer A $102.17 million, paid today $102,170,000.00 Offer B $19.85 million per year, to be...
-
Give a definite integral of the form: b a f(x) dx whose value is 18. a = b = f(x) dx=dx. Note that your instructor will have to grade this one, so your score will be 0 until that happens.
-
Explain briefly what is meant by electronic data interchange (EDI). How does EDI affect a companys audit trail?
-
Lily Carter works for JDK all year and earns a monthly salary of $12,100. There is no overtime pay. Lily's income tax withholding rate is 10% of gross pay. In addition to payroll taxes, Lily elects...
-
Colorado Corporation has two classes of stock: common, $3 par value; and preferred, $30 par value. Requirements 1. Journalize Colorado's issuance of 4,500 shares of common stock for $6 per share. 2....
-
During August 2018, Lima Company recorded the following: Sales of $133,300 ($122,000 on account; $11,300 for cash). Ignore Cost of Goods Sold. Collections on account, $106,400. Write-offs of...
-
What is the direction of the magnetic field at a point vertically (a) above (b) below segment 1 in Figure 28.5? Figure 28.5 Mapping the magnetic field of a current loop. The magnetic field...
-
Make a sketch showing the directions of the magnetic forces exerted on each other by (a) an electron moving in the same direction as the current through a wire, (b) a moving charged particle and a...
-
As the current loop in Figure 28.10 rotates over the first \(90^{\circ}\), do the magnitudes of (a) the magnetic force exerted on the horizontal sides and (b) the torque caused by these forces...
Study smarter with the SolutionInn App