Question

In: Finance

Following are financial statement numbers and select ratios for Target Corp. for the fiscal year 2016...

Following are financial statement numbers and select ratios for Target Corp. for the fiscal year 2016 (ending January 28, 2017).
              

Current Forecast Horizon Terminal Year
($ millions) 2016 2017 2018 2019 2020
Total revenues $69,495 $71,580 $73,727 $75,939 $78,217 $78,999
Net operating profit after tax (NOPAT)    3,302      3,436     3,539     3,645     3,754 3,792
Net operating assets (NOA) 21,128 21,757 22,409 23,082 23,774 24,012

Forecast assumptions and other financial information for Target are as follows:

Revenue growth 3%
Net operating profit margin (NOPM) 4.8%
Net operating asset turnover (NOAT) 3.29
Terminal growth rate 1%
Discount rate 7%
Shares outstanding in millions 556.2
Stockholders' equity $10,953
Net nonoperating obligations (NNO) $10,175

Use the residual operating income (ROPI) model to estimate the value of Target’s equity, per share at fiscal year-end.
Target Corp. shares closed at $53.82 per share on March 8, 2017, the date the 10-K was filed with the SEC. How does your valuation compare with this closing price?

Solutions

Expert Solution


Related Solutions

Following are financial statement numbers and select ratios for Target Corp. for the fiscal year 2016...
Following are financial statement numbers and select ratios for Target Corp. for the fiscal year 2016 (ending January 28, 2017).                Current Forecast Horizon Terminal Year ($ millions) 2016 2017 2018 2019 2020 Total revenues $69,495 $71,580 $73,727 $75,939 $78,217 $78,999 Net operating profit after tax (NOPAT)    3,302      3,436     3,539     3,645     3,754 3,792 Net operating assets (NOA) 21,128 21,757 22,409 23,082 23,774 24,012 Forecast assumptions and other financial information for Target are as follows: Revenue...
17. Following are financial statement numbers and select ratios for American Eagle Outfitters for 2016, the...
17. Following are financial statement numbers and select ratios for American Eagle Outfitters for 2016, the year ended January 28, 2017. Current Forecast Horizon Terminal Year ($ thousands) 2016 2017 2018 2019 2020 Sales 3,609,865 3,754,260 3,866,887 3,982,894 4,102,381 4,143,405 Net operating profit after tax (NOPAT) 207,262 213,993 220,413 227,025 233,836 236,174 Net operating assets (NOA) 825,956 859,098 884,871 911,417 938,760 948,148 Forecast assumptions and other financial information for AE Outfitters are as follows: Sales growth 2017 4% Sales growth...
Financial ratios are relationships between two financial statement numbers and are often used in analyzing and...
Financial ratios are relationships between two financial statement numbers and are often used in analyzing and describing a company's performance. Liquidity is a measure of a company’s ability to pay their short-term obligations as they come due. Select and define two ratios and explain how they could be used to describe a company's liquidity.
Berry Corp. has the following balance sheet and income statement data for the fiscal year 2018:...
Berry Corp. has the following balance sheet and income statement data for the fiscal year 2018: Cash   $ 61,680      Accounts payable   $ 144,118 Receivables   $ 57,379      Other current liab.   2,798 Inventories   14,000      Total CL   $ 146,916 Total CA   $133,059      Long-term debt   391,786 Net fixed assets   1,442,708      Common equity   1,037,065 Total assets   $1,575,767      Total liab. and equity   $1,575,767 Sales   $378,452      EBIT   $225,785 Net income   $ 147,102            a. Calculate Current ratio, Basic...
Below are numbers from a balance sheet and income statement. Construct the financial ratios requested below....
Below are numbers from a balance sheet and income statement. Construct the financial ratios requested below. Sales 443555 Operating Costs 326133 Depreciation 10000 Interest Expense 5000 Tax Expense 29408 Cash 1000 Receivables 30000 Inventories 54355 Fixed Assets, Net 50000 Payables 11000 Accrued Expenses 10000 Long-Term Loan 50000 Common Equity 64355 Prepare an income statement and a balance sheet for is company using the information provided. Calculate: 1. Current ratio 2. Quick ratio 3. NWC-to-total-Assets (Working capital to assets) 4. Ratio...
Below are numbers from a balance sheet and income statement. Construct the financial ratios requested below....
Below are numbers from a balance sheet and income statement. Construct the financial ratios requested below. Sales 499891 Operating Costs 359935 Depreciation 10000 Interest Expense 5000 Tax Expense 29408 Cash 1000 Receivables 30000 Inventories 59989 Fixed Assets, Net 50000 Payables 11000 Accrued Expenses 10000 Long-Term Loan 50000 Common Equity 69989 6. Interest coverage 7. Net profit margin 8. Sales to total assets (Asset turnover) 9. Return on assets 10. Equity multiplier 11. Return on equity
Select the 10 ratios you deem most important financial ratios for a 3-year period. Based on...
Select the 10 ratios you deem most important financial ratios for a 3-year period. Based on your analysis of your ratios 1) What 3 items of important information does the income statement ratios reveal about the financial performance of the company? Ratios 2016 2017 2018 Net Profit Margin (%) 2.32 2.78 2.06 EBITDA Margin (%) 5.90 5.96 5.05 Return on Equity (ROE) 13.30 17.05 12.85 Return on Assets (ROA) 6.51 8.22 6.59 Price-to-Book Value (P/B) 1.88 1.53 1.45 Gross Gearing...
Select the 10 ratios you deem most important financial ratios for a 3-year period. Based on...
Select the 10 ratios you deem most important financial ratios for a 3-year period. Based on your analysis of your ratios Can you identify the major cash flow implications for this company? Ratios 2016 2017 2018 Net Profit Margin (%) 2.32 2.78 2.06 EBITDA Margin (%) 5.90 5.96 5.05 Return on Equity (ROE) 13.30 17.05 12.85 Return on Assets (ROA) 6.51 8.22 6.59 Price-to-Book Value (P/B) 1.88 1.53 1.45 Gross Gearing (D/E) (%) 68.21% 42.98% 39.31% PER 17.39 9.00 11.31...
Select the 10 ratios you deem most important financial ratios for a 3-year period. Based on...
Select the 10 ratios you deem most important financial ratios for a 3-year period. Based on your analysis of your ratios What 3 items of important information does the balance sheet ratios reveal about the financial position of the company? Ratios 2016 2017 2018 Net Profit Margin (%) 2.32 2.78 2.06 EBITDA Margin (%) 5.90 5.96 5.05 Return on Equity (ROE) 13.30 17.05 12.85 Return on Assets (ROA) 6.51 8.22 6.59 Price-to-Book Value (P/B) 1.88 1.53 1.45 Gross Gearing (D/E)...
Select the 10 financial ratios for a 3-year period then compare six (6) common ratios between...
Select the 10 financial ratios for a 3-year period then compare six (6) common ratios between two other groups.   1) Based on these ratios, which is the stronger company and why? Company A Company B Company C Ratio 2016 2017 2018 2016 2017 2018 2016 2017 2018 Profitability ratios Net Profit Margin (%) 10.73 7.93 9.71 2.32 2.78 2.06 8.53 10.19 10.17 EBIT Margin (%) 16.09 11.63 14.38 5.90 5.96 5.05 12.11 13.70 13.94 ROE (%) 28.43 20.95 26.30 13.30...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT