Question

In: Finance

A firm has the following three projections of revenue estimates: Current        Year1            Year 2        &n

  1. A firm has the following three projections of revenue estimates:

Current        Year1            Year 2           Year 3

       Revenue       $1,500                 $1,650          $1,815          $2,000

       EAT        $95               $106             $117             $130

  The company also receives a royalty net after taxes of $10 million per year. It is expected that the cash flows equal to depreciation will have to be reinvested to keep the firm operating. Further, capital expenditures equal to 60 per cent of the net cash flow will need to be invested to keep the firm growing. Other items on the balance sheet remain unchanged. The CFO believes that it will just forecast for the first three years and then simply assume a 6 percent annual growth rate after the third year.

T-bills yield 8 percent and the market return is 13 percent. The company’s beta using Hamada equation is 1.2. What is the value of the company or what would you pay for the firm if you were interested in it.

Solutions

Expert Solution

Free cash flow to the firm = EAT + Royalty + Depreciation - maintenance capex - growth capex - increase in working capital

Depreciation = maintenance capex

Growth capex = 60% of (EAT + Royalty)

Increase in working capital = 0

Hence, free cash flow = EAT + Royalty - 60% of (EAT + Royalty) = 40% of (EAT + Royalty)


Please see the table below. Please be guided by the second column titled “Linkage” to understand the mathematics. The last row highlighted in yellow is your answer. Figures in parenthesis, if any, mean negative values. All financials are in $ mn. Adjacent cells in blue contain the formula in excel I have used to get the final output.

the value of the company or what would you pay for the firm if you were interested in it = $ 618.42 mn


jeff jeffy answered 6 months ago
Next > < Previous

Related Solutions

2. A firm has the following three projections of revenue estimates: Current Year1 Year 2 Year...
2. A firm has the following three projections of revenue estimates: Current Year1 Year 2 Year 3 Revenue $1,500 $1,650 $1,815 $2,000 EAT $95 $106 $117 $130 The company also receives a royalty net after taxes of $10 million per year. It is expected that the cash flows equal to depreciation will have to be reinvested to keep the firm operating. Further, capital expenditures equal to 60 percent of the net cash flow will need to be invested to keep...
3. A firm has the following three projections of revenue estimates: Current Year1 Year 2 Year...
3. A firm has the following three projections of revenue estimates: Current Year1 Year 2 Year 3 Revenue $1,500 $1,650 $1,815 $2,000 EAT $95 $106 $117 $130 The company also receives a royalty net after taxes of $10 million per year. It is expected that the cash flows equal to depreciation will have to be reinvested to keep the firm operating. Further, capital expenditures equal to 60 percent of the net cash flow will need to be invested to keep...
violet corporation has the following data for the past 2 years year1 year 2 sales 1000...
violet corporation has the following data for the past 2 years year1 year 2 sales 1000 500 ROI 40% 12.5% residual Income 160 10 requires rate of return ? the sales margin in year 2 is half of the margin in year 1, what is the required rate of return in year 1 Explain Please!!
In the current tax year, IRS, the internal revenue service of the United States, estimates that...
In the current tax year, IRS, the internal revenue service of the United States, estimates that five persons of the many high network individual tax returns would be fraudulent. That is, they will contain errors that are purposely made to cheat the government. Although these errors are often well concealed, let us suppose that a thorough IRS audit will uncover them. Given this information, if a random sample of 100 such tax returns are audited, what is the probability that...
In the current tax year, IRS, the internal revenue service of the United States, estimates that...
In the current tax year, IRS, the internal revenue service of the United States, estimates that five persons of the many high network individual tax returns would be fraudulent. That is, they will contain errors that are purposely made to cheat the government. Although these errors are often well concealed, let us suppose that a thorough IRS audit will uncover them. Given this information, if a random sample of 100 such tax returns are audited, what is the probability that...
1.Unearned Revenues are classified as a(n)  * Revenue Expense Current liability Current asset 2.Beng Company has 30,000...
1.Unearned Revenues are classified as a(n)  * Revenue Expense Current liability Current asset 2.Beng Company has 30,000 shares of $1 par common stock issued and outstanding. The company also has 5,000 shares of $100 par 5% noncumulative preferred stock outstanding. The company did not pay the preferred dividends in 2017, 2018 and 2019. On December 1, 2020, the company’s board of directors declared that $150,000 will be paid as dividend on January 17, 2021. What amount of dividends must the company...
Your firm is considering issuing​ one-year debt, and has come up with the following estimates of...
Your firm is considering issuing​ one-year debt, and has come up with the following estimates of the value of the interest tax shield and the probability of distress for different levels of​ debt: Debt Level​ (in $​ million) 0 40 50 60 70 80 90 PV​ (interest tax​ shield, $​ million) 0.00 0.76 0.95 1.14 1.33 1.52 1.71 Probability of Financial Distress 0% 0% 1% 2% 7% 16% 31% Suppose the firm has a beta of​ zero, so that the...
2. Ronald Zoller is planning to retire at the end of the current year. He estimates...
2. Ronald Zoller is planning to retire at the end of the current year. He estimates that he will need $18,000 a year for the next 15 years to meet his needs. Assuming the appropriate interest rate is $8%, how much should Zoller deposit on December 31 of the current year in order to be able to withdraw $18,000 at the end of each of the next 15 years. Table I used to solve this problem Table factor I used...
CRAMD has the following revenue and lost estimates for the next two years: sales = 4...
CRAMD has the following revenue and lost estimates for the next two years: sales = 4 million units/year for (two years) -per unit price=$22, per unit cost= $16 up front R&D= 8 million Up front New Equipment= 20 million expected life of the new equipment is 2 years. Annual overhead= 1.6 million (for 2 years). Assume there is no need to make an investment in working capital and that this projext ia one project among many projects that CRAMD is...
CRAMD has the following revenue and lost estimates for the next two years: sales = 4...
CRAMD has the following revenue and lost estimates for the next two years: sales = 4 million units/year for (two years) -per unit price=$22, per unit cost= $16 up front R&D= 8 million Up front New Equipment= 20 million expected life of the new equipment is 2 years. Annual overhead= 1.6 million (for 2 years). Assume there is no need to make an investment in working capital and that this projext ia one project among many projects that CRAMD is...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT