Question
In: Finance
Starting with your identified 2019 level of revenue, you expect that revenue will increase by 10%...
Starting with your identified 2019 level of revenue, you expect that revenue will increase by 10% in 2020. You anticipate annual revenue growth will slow by 1% per year to the long-run industry growth rate of 5% by 2025. • You expect EBIT to be 12.5% of sales each year. • You expect any increase in net working capital requirements each year to be 10% of any year-on-year annual increases in revenue. • You expect capital expenditures to equal depreciation expenses in each year. • Nike’s Tax rate is 20%. • Nike’s weighted average cost of capital (WACC) is 9%.
Case 1 - Suppose you believe Nike's initial revenue growth rate in 2020 will be between 8% and 14% (with growth slowing linearly to 5% by year 2025). What range of prices for Nike stock is consistent with these forecasts? Case 2 – Beginning again with your base case assumptions, suppose you believe Nike's initial EBIT margin (as a % of revenue) will be between 9% and 14% of revenue. What range of prices for Nike stock is consistent with these forecasts? Case 3 – Beginning again with your base case assumptions, you observe that similar companies in the apparel industry have WACCs ranging from 7.5% to 10%. What range of prices for Nike stock is consistent with these forecasts? Case 4 - What range of stock prices is consistent if you vary the estimates in cases 1 – 3 simultaneously? Put another way, what is the range of stock prices you might expect if the worst/best case scenarios occur from each of the previous three cases simultaneously.
7) Determine a terminal value for Nike’s FCF from 2026 and beyond (value expressed in millions of 2025 dollars).
The terminal value, in 2025 dollars, of Nike's free cash flows from 2026 onward is:____ million dollars. (please round your answer to ONE decimal point)
8) Determine Nike’s Enterprise Value (as of the end of FY2019)
Nike's Enterprise Value, as of the end of FY2019, is: $____million dollars. (please round your answer to ONE decimal place)
Solutions
Expert Solution
The number of shares outstanding is calculated by dividing Market Cap/Share price and found to be 1561797752
The following tables contain the FCFF calculation and 2026 denotes 2026 onwards which is the terminal value calculated.
In the various scenarios the best case worst case scenarios are calculated and the corresponding share prices are calculated by dividing the NPV with the number of shares outstanding
Case 1 Optimistic scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 14.0% | 12.2% | 10.4% | 8.6% | 6.8% | 5.0% | ||
| EBIT margin | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | |
| WACC | 9% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% |
| Revenue | 39117000 | 44593380 | 50033772 | 55237285 | 59987691 | 64066854 | 67270197 | |
| EBIT | 4889625 | 5574173 | 6254222 | 6904661 | 7498461 | 8008357 | 8408775 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 3911700 | 4459338 | 5003377 | 5523728 | 5998769 | 6406685 | 6727020 | |
| WC Changes | 547638 | 544039.2 | 520351.2 | 475040.6 | 407916.3 | 320334.3 | ||
| FCFF | 3911700 | 4459338 | 5003377 | 5523728 | 5998769 | 6406685 | 168175492.2 | |
| DCF | 3588716 | 3753336 | 3863525 | 3913149 | 3898788 | 3820097 | 91997753.37 | |
| NPV | 1.14835E+11 | |||||||
| Share Price | 73.52767899 |
Case 1 Pessimistic Scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 8.0% | 7.4% | 6.8% | 6.2% | 5.6% | 5.0% | ||
| EBIT margin | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | |
| WACC | 9% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% |
| Revenue | 39117000 | 42246360 | 45372591 | 48457927 | 51462318 | 54344208 | 57061418 | |
| EBIT | 4889625 | 5280795 | 5671574 | 6057241 | 6432790 | 6793026 | 7132677 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 3911700 | 4224636 | 4537259 | 4845793 | 5146232 | 5434421 | 5706142 | |
| WC Changes | 312936 | 312623.1 | 308533.6 | 300439.1 | 288189 | 271721 | ||
| FCFF | 3911700 | 4224636 | 4537259 | 4845793 | 5146232 | 5434421 | 142653546.2 | |
| DCF | 3588716 | 3555792 | 3503596 | 3432882 | 3344698 | 3240368 | 78036374.94 | |
| NPV | 98702425484 | |||||||
| Share Price | 63.19795589 |
Case 2 Optimistic Scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 10.0% | 9.0% | 8.0% | 7.0% | 6.0% | 5.0% | ||
| EBIT margin | 14.00% | 14.00% | 14.00% | 14.00% | 14.00% | 14.00% | 14.00% | |
| WACC | 9% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% |
| Revenue | 39117000 | 43028700 | 46901283 | 50653386 | 54199123 | 57451070 | 60323623 | |
| EBIT | 5476380 | 6024018 | 6566180 | 7091474 | 7587877 | 8043150 | 8445307 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 4381104 | 4819214 | 5252944 | 5673179 | 6070302 | 6434520 | 6756246 | |
| WC Changes | 391170 | 387258.3 | 375210.3 | 354573.7 | 325194.7 | 287255.3 | ||
| FCFF | 4428044 | 4865685 | 5297969 | 5715728 | 6109325 | 6468990 | 169811000.1 | |
| DCF | 4062426 | 4095350 | 4091004 | 4049166 | 3970642 | 3857248 | 92892432.22 | |
| NPV | 1.17018E+11 | |||||||
| Share Price | 74.92536587 |
Case 2 Pessimistic Scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 10.0% | 9.0% | 8.0% | 7.0% | 6.0% | 5.0% | ||
| EBIT margin | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | |
| WACC | 9% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% |
| Revenue | 39117000 | 43028700 | 46901283 | 50653386 | 54199123 | 57451070 | 60323623 | |
| EBIT | 3520530 | 3872583 | 4221115 | 4558805 | 4877921 | 5170596 | 5429126 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 2816424 | 3098066 | 3376892 | 3647044 | 3902337 | 4136477 | 4343301 | |
| WC Changes | 391170 | 387258.3 | 375210.3 | 354573.7 | 325194.7 | 287255.3 | ||
| FCFF | 2706896 | 2989634 | 3271834 | 3547763 | 3811282 | 4056046 | 106471195.5 | |
| DCF | 2483391 | 2516315 | 2526456 | 2513325 | 2477072 | 2418487 | 58243390.01 | |
| NPV | 73178436438 | |||||||
| Share Price | 46.85525786 |
Case 3 Optimistic Scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 10.0% | 9.0% | 8.0% | 7.0% | 6.0% | 5.0% | ||
| EBIT margin | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | |
| WACC | 7.5% | 7.50% | 7.50% | 7.50% | 7.50% | 7.50% | 7.50% | 7.50% |
| Revenue | 39117000 | 43028700 | 46901283 | 50653386 | 54199123 | 57451070 | 60323623 | |
| EBIT | 4889625 | 5378588 | 5862660 | 6331673 | 6774890 | 7181384 | 7540453 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 3911700 | 4302870 | 4690128 | 5065339 | 5419912 | 5745107 | 6032362 | |
| WC Changes | 391170 | 387258.3 | 375210.3 | 354573.7 | 325194.7 | 287255.3 | ||
| FCFF | 3911700 | 4302870 | 4690128 | 5065339 | 5419912 | 5745107 | 241294494 | |
| DCF | 3638791 | 3723414 | 3775368 | 3792928 | 3775287 | 3722608 | 145441438.8 | |
| NPV | 1.6787E+11 | |||||||
| Share Price | 107.4850021 |
Case 3 Pessimistic Scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 10.0% | 9.0% | 8.0% | 7.0% | 6.0% | 5.0% | ||
| EBIT margin | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | 12.50% | |
| WACC | 10.0% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% |
| Revenue | 39117000 | 43028700 | 46901283 | 50653386 | 54199123 | 57451070 | 60323623 | |
| EBIT | 4889625 | 5378588 | 5862660 | 6331673 | 6774890 | 7181384 | 7540453 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 3911700 | 4302870 | 4690128 | 5065339 | 5419912 | 5745107 | 6032362 | |
| WC Changes | 391170 | 387258.3 | 375210.3 | 354573.7 | 325194.7 | 287255.3 | ||
| FCFF | 3911700 | 4302870 | 4690128 | 5065339 | 5419912 | 5745107 | 120647247 | |
| DCF | 3556091 | 3556091 | 3523763 | 3459694 | 3365339 | 3242963 | 61911114.23 | |
| NPV | 82615055476 | |||||||
| Share Price | 52.89740962 |
Case 4 Combined optimistic scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 14.0% | 12.2% | 10.4% | 8.6% | 6.8% | 5.0% | ||
| EBIT margin | 14.00% | 14.00% | 14.00% | 14.00% | 14.00% | 14.00% | 14.00% | |
| WACC | 7.5% | 7.50% | 7.50% | 7.50% | 7.50% | 7.50% | 7.50% | 7.50% |
| Revenue | 39117000 | 44593380 | 50033772 | 55237285 | 59987691 | 64066854 | 67270197 | |
| EBIT | 5476380 | 6243073 | 7004728 | 7733220 | 8398277 | 8969360 | 9417828 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 4381104 | 4994459 | 5603783 | 6186576 | 6718621 | 7175488 | 7534262 | |
| WC Changes | 547638 | 544039.2 | 520351.2 | 475040.6 | 407916.3 | 320334.3 | ||
| FCFF | 4446821 | 5059743 | 5666225 | 6243581 | 6767571 | 7213928 | 302984966.7 | |
| DCF | 4136577 | 4378361 | 4561087 | 4675197 | 4714010 | 4674348 | 182625673.6 | |
| NPV | 2.09765E+11 | |||||||
| Share Price | 134.3101264 |
Case 4 combined pessimistic scenario:
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Revenure growth | 8.0% | 7.4% | 6.8% | 6.2% | 5.6% | 5.0% | ||
| EBIT margin | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | |
| WACC | 10.0% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% |
| Revenue | 39117000 | 42246360 | 45372591 | 48457927 | 51462318 | 54344208 | 57061418 | |
| EBIT | 3520530 | 3802172 | 4083533 | 4361213 | 4631609 | 4890979 | 5135528 | |
| Tax | 20% | 20% | 20% | 20% | 20% | 20% | 20% | |
| EBIT(1-Tax) | 2816424 | 3041738 | 3266827 | 3488971 | 3705287 | 3912783 | 4108422 | |
| WC Changes | 312936 | 312623.1 | 308533.6 | 300439.1 | 288189 | 271721 | ||
| FCFF | 2728802 | 2954203 | 3180437 | 3404848 | 3624594 | 3836701 | 80570722.91 | |
| DCF | 2480729 | 2441490 | 2389509 | 2325557 | 2250588 | 2165718 | 41345520.55 | |
| NPV | 55399111798 | |||||||
| Share Price | 35.47137374 |
Terminal value is:
| 150809058.7 |
Enterprise Value is:
| 1.03866E+11 |
jeff jeffy answered 2 years agoRelated Solutions
You currently make $100,000 a year and expect your salary increase by 10% a year for...
You currently make $100,000 a year and expect your salary
increase by 10% a year for 20 years. You are
considering an MBA which will cost you $120,000 for the entire
education. If you take the MBA, you will have to pay the full
tuition today (all upfront) and you will make zero earnings at the
end of years 1 and 2. However, after graduation you’ll have an
opportunity to join an investment bank, which promises $130,000 a
year, which...
Problem 3. You currently make $100,000 a year and expect your salary increase by 10% a year...
Problem 3. You currently make
$100,000 a year and expect your salary increase by 10% a year for
20 years. You are considering an MBA which will
cost you $120,000 for the entire education. If you take the MBA,
you will have to pay the full tuition today (all upfront) and you
will make zero earnings at the end of years 1 and
2. However, after graduation you’ll have an opportunity
to join a premier investment bank, which promises $130,000 a year,
which...
You are planning for your retirement. You expect to earn a monthly salary of $7,000 starting...
You are planning for your retirement. You expect to earn a
monthly salary of $7,000 starting on the 1st month after you
retire, which will be able to provide comfortably for your daily
expenses through your retirement years. You are currently 33 and
plan on retiring when you become 64, and you expect to live 20
years after retirement. In addition to providing a salary for your
retirement you would like to buy a house by the time you reach...
You are planning for your retirement. You expect to earn a monthly salary of $7,000 starting...
You are planning for your retirement. You expect to earn a
monthly salary of $7,000 starting on the 1st month after you
retire, which will be able to provide comfortably for your daily
expenses through your retirement years. You are currently 33 and
plan on retiring when you become 64, and you expect to live 20
years after retirement. In addition to providing a salary for your
retirement you would like to buy a house by the time you reach...
Would you expect technological change and artificial intelligence to increase the level of unemployment? Explain 2...
Would you expect technological change and artificial
intelligence to increase the level of unemployment? Explain 2
factors that might lessen the effect on
unemployment? 2 Marks
Assume your starting salary as a young engineer is$65,000. You expect annual raises of 2.5%. You...
Assume your starting salary as a young engineer is$65,000. You
expect annual raises of 2.5%. You will deposit a constant
percentage of your annual salary at the end of each year in a
savings account that earns 5%. What percentage must be saved so
that there will be$1,000,000 in savings for retirement after 25
years?
Assume you are a single taxpayer. If you expect your marginal tax rate to increase next...
Assume you are a single taxpayer. If you expect your marginal
tax rate to increase next year, provide two tax planning strategies
that you could employ in the current year?
Analysts expect that under new management the firm could increase it revenue and operating expenses by...
Analysts expect that under new management the firm could
increase it revenue and operating expenses by 12% next year 10%and
the following year 7%. Analysts believe the marginal cost to be 6%,
the Wacc 8% and the tax to be 20%.
Assumptions. You must adjust
numeric value of each assumption as necessary to project cash flow,
income, assets & liabilities, etc.
Valuation. Construct a
valuation using a DCF analysis to calculate the Enterprise and
Equity Values. Apply an EBITDA multiple...
Assume that you make $50,000 per year. You expect your pay to increase by 2.5% year...
Assume that you make $50,000 per year. You expect your pay to
increase by 2.5% year from now until you retire in 30 years. Your
goal is to withdraw an amount equal to 80% of your annual income at
retirement each year for 25 years (assume withdrawals are made at
the end of each year in retirement). How much would you have to
invest each year from now until retirement if your investment
returns are 8% per year while working...
What do we expect to happen to Netflix's revenue due to the price increase? Essay Regardless...
What do we expect to happen to Netflix's revenue due to the
price increase?
Essay
Regardless of the implementation of the price increase, the
higher monthly prices seem to have impacted the growth of
membership among US subscribers. In the two quarters before the
price increase, Netflix added net membership of 1.6 million and 2.2
million members. By contrast, the number of members added in Q2 was
only 160,000, and in Q3 only 400,000. The Q2 growth in US
subscribers...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Discuss the significance of a proposal What elements do you think are needed for the proposal...
- 1) Given the following equations: QD = 5,000 + 0.5 I + 0.2 A -...
- How has the Supreme Court's Citizens United decision changed campaigns in America? (long answer is appreciated...
- You are a Derivatives Trader at a major Broker-Dealer. At the end of the week you...
- What are the two reasons that limit the ability of correlational studies to provide information on...
- Suppose that 20 monthly payments of $100 each are followed by 30 monthly payments of $200...
- D. Explain what it means for recommendations to be specific and actionable. E. Discuss how charts...
ADVERTISEMENT