Question

In: Finance

Build a two-variable table showing the value of a company whose after-tax profit is $1,000 for...

Build a two-variable table showing the value of a company whose after-tax profit is $1,000 for different values of g and ROIC. Assume r, the discount rate, is 10%.

ROIC (horizontal axis): between 6% and 16% (increments of 2%) g (vertical axis): between 0 and 8% (increments of 2%)

Use Excel’s Data Table function in the Data/What-if Analysis tab

Questions:

1. What do you notice when g increases? Explain.

2. What happens when r = ROIC? Why is that so?

Solutions

Expert Solution

1) It is seen that as g increases the value of the firm decreases when ROIC is below the discount rate, while the value increases when ROIC is greater than the discount rate . So any situation when ROIC is less than the discount rate is value destroying for the company while it is value creating once the ROIC> WACC

2)

When r = ROIC =10% , we find that the value of the company remains constant irrespective of the growth rate of the company. This is because, the value for a company comes only when the returns exceed the cost and when it is equal to the cost, there is indifference in the value of the firm.

Calculations


Related Solutions

1. The ________________________ is a variable whose value depends on the value of another variable. 2....
1. The ________________________ is a variable whose value depends on the value of another variable. 2. Graphically, the ______________ is the point at which the cost line intercepts the cost (vertical) axis. 3. An advantage of the high-low method is that it ___________. 4. The percentage of variability in the dependent variable explained by an independent variable is called the ____________________________________. 5. The spreadsheet regression program supplies more than the estimates of the coefficients; it also provides information that can...
Cornerstone Exercise 16.4 (Algorithmic) After-Tax Profit Targets Olivian Company wants to earn $600,000 in net (after-tax)...
Cornerstone Exercise 16.4 (Algorithmic) After-Tax Profit Targets Olivian Company wants to earn $600,000 in net (after-tax) income next year. Its product is priced at $400 per unit. Product costs include: Direct materials $120.00 Direct labor $88.00 Variable overhead $20.00 Total fixed factory overhead $405,000 Variable selling expense is $16 per unit; fixed selling and administrative expense totals $255,000. Olivian has a tax rate of 40 percent Required: 1. Calculate the before-tax profit needed to achieve an after-tax target of $600,000....
Cornerstone Exercise 16.4 (Algorithmic) After-Tax Profit Targets Olivian Company wants to earn $300,000 in net (after-tax)...
Cornerstone Exercise 16.4 (Algorithmic) After-Tax Profit Targets Olivian Company wants to earn $300,000 in net (after-tax) income next year. Its product is priced at $300 per unit. Product costs include: Direct materials $90.00 Direct labor $66.00 Variable overhead $15.00 Total fixed factory overhead $420,000 Variable selling expense is $12 per unit; fixed selling and administrative expense totals $270,000. Olivian has a tax rate of 40 percent. Required: 1. Calculate the before-tax profit needed to achieve an after-tax target of $300,000....
After-Tax Profit Targets Olivian Company wants to earn $300,000 in net (after-tax) income next year. Its...
After-Tax Profit Targets Olivian Company wants to earn $300,000 in net (after-tax) income next year. Its product is priced at $400 per unit. Product costs include: Direct materials $120.00 Direct labor $88.00 Variable overhead $20.00 Total fixed factory overhead $450,000 Variable selling expense is $16 per unit; fixed selling and administrative expense totals $300,000. Olivian has a tax rate of 40 percent. Required: 1. Calculate the before-tax profit needed to achieve an after-tax target of $300,000. $ 2. Calculate the...
After-Tax Profit Targets Olivian Company wants to earn $300,000 in net (after-tax) income next year. Its...
After-Tax Profit Targets Olivian Company wants to earn $300,000 in net (after-tax) income next year. Its product is priced at $250 per unit. Product costs include: Direct materials $75.00 Direct labor $55.00 Variable overhead $12.50 Total fixed factory overhead $445,000 Variable selling expense is $10 per unit; fixed selling and administrative expense totals $295,000. Olivian has a tax rate of 40 percent. Required: 1. Calculate the before-tax profit needed to achieve an after-tax target of $300,000. $ 2. Calculate the...
After-Tax Profit Targets Olivian Company wants to earn $360,000 in net (after-tax) income next year. Its...
After-Tax Profit Targets Olivian Company wants to earn $360,000 in net (after-tax) income next year. Its product is priced at $350 per unit. Product costs include: Direct materials $105.00 Direct labor $77.00 Variable overhead $17.50 Total fixed factory overhead $410,000 Variable selling expense is $14 per unit; fixed selling and administrative expense totals $260,000. Olivian has a tax rate of 40 percent. Required: 1. Calculate the before-tax profit needed to achieve an after-tax target of $360,000. $ 2. Calculate the...
After-Tax Profit Targets Olivian Company wants to earn $420,000 in net (after-tax) income next year. Its...
After-Tax Profit Targets Olivian Company wants to earn $420,000 in net (after-tax) income next year. Its product is priced at $275 per unit. Product costs include: Direct materials $90 Direct labor $65 Variable overhead $16 Total fixed factory overhead $440,000 Variable selling expense is $14 per unit; fixed selling and administrative expense totals $290,000. Olivian has a tax rate of 40 percent. Required: 1. Calculate the before-tax profit needed to achieve an after-tax target of $420,000. 2. Calculate the number...
For the year ended 31 December 2016 a company earned a profit after interest and tax...
For the year ended 31 December 2016 a company earned a profit after interest and tax of £480,000. The company’s share price is £12 per share. The following are extracts from the company’s Statement of financial position at 31 December 2016: Ordinary share capital (50p shares) £200,000 Retained earnings £380,000 Revaluation reserve £80,000 Long-term 10% Bank loan £48,000 The company’s price earnings (PE) number and return on equity for the period were:
Compute and interpret the net-operating profit after tax (NOPAT) of the company for 2018 and 201
Balance sheet                                                                                           Items    2019     2018 Cash     8,313   11,604 Marketable securities        696        618 Account receivables   23,795   30,563 Inventory     1,619     1,682 Prepaid expenses     3,997     4,678 Net Fixed Assets   96,457   68,764 Investment in AB Co. stocks   17,309     5,473 Account payables   24,600   21,372 Wages and salaries payable   13,101   16,855 Bond payable (10 yrs.)   54,102   35,605 Notes payable (3 yrs.)   39,398   32,621 Total shareholders’ Equity Capital   20,985   16,929   B.   Income statement Items   2019    2018 Revenues   77,147   79,591 Cost of goods sold   40,659   42,655   Salaries...
The approximate after-tax cost of debt for a 20-year, 7 percent, $1,000 par value bond selling...
The approximate after-tax cost of debt for a 20-year, 7 percent, $1,000 par value bond selling at $960 (assume a marginal tax rate of 40 percent) is Select one: a. 4.41 percent. b. 5.15 percent. c. 7 percent. d. 7.35 percent.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT