Question

In: Finance

Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating...

Estimating Share Value Using the DCF Model
Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016

Reported Horizon Period Terminal
$ millions 2016 2017 2018 2019 2020 Period
Sales $74,340 $75,827 $77,344 $78,891 $80,469 $81,274
NOPAT 3,345 3,412 3,480 3,550 3,621 3,657
NOA 22,302 22,748 23,203 23,667 24,141 24,382


Answer the following requirements assuming a terminal period growth rate of 1%, a discount rate (WACC) of 6%, common shares outstanding of 602 million, and net nonoperating obligations (NNO) of $8,488 million.

a. Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of January 30, 2016.

Instructions:

Round all answers to the nearest whole number, except for discount factors and stock price per share.

Round discount factors to 5 decimal places.

Round stock price per share to two decimal places.

Do not use negative signs with any of your answers.

Reported Forecast Horizon Terminal
($ millions) 2016 2017 2018 2019 2020 Period
Increase in NOA Answer Answer Answer Answer Answer
FCFF (NOPAT - Increase in NOA) Answer Answer Answer Answer Answer
Discount factor [1/(1+rw)t] Answer Answer Answer Answer
Present value of horizon FCFF Answer Answer Answer Answer
Cum. present value of horizon FCFF $Answer
Present value of terminal FCFF Answer
Total firm value Answer
NNO Answer
Firm equity value $Answer
Shares outstanding (millions) Answer
Stock price per share $Answer

Solutions

Expert Solution


Related Solutions

Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating...
Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016 Reported Horizon Period Terminal $ millions 2016 2017 2018 2019 2020 Period Sales $73,785 $75,261 $76,766 $78,301 $79,867 $80,666 NOPAT 3,312 3,387 3,454 3,524 3,594 3,630 NOA 21,445 21,872 22,309 22,755 23,210 23,443 Answer the following requirements assuming a terminal period growth rate of 1%, a discount rate (WACC) of...
Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating...
Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016 Reported Horizon Period Terminal $ millions 2016 2017 2018 2019 2020 Period Sales $77,118 $78,660 $80,233 $81,838 $83,475 $84,310 NOPAT 3,470 3,540 3,610 3,683 3,756 3,794 NOA 23,135 23,598 24,070 24,551 25,043 25,293 Answer the following requirements assuming a terminal period growth rate of 1%, a discount rate (WACC) of...
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after...
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 31, 2016, for Wal-Mart Stores, Inc. Reported Horizon Period $ millions 2016 2017 2018 2019 2020 Terminal Period Sales $482,130 $486,951 $491,821 $496,739 $501,706 $506,723 NOPAT 16,634 17,043 17,214 17,386 17,560 17,735 NOA 124,940 126,186 127,448 128,722 130,009 131,309 Answer the following requirements assuming a discount rate (WACC) of 7%, a terminal period growth...
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after...
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 26, 2011, for Best Buy, Inc. Assume Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $50,272 $52,786 $55,425 $58,196 $61,106 $61,717 NOPAT 1,389 1,584 1,663 1,746 1,833 1,852 NOA 7,876 8,248 8,660 9,093 9,548 9,643 Answer the following requirements assuming a discount rate (WACC) of 11%, a terminal period...
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after...
Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 26, 2011, for Best Buy, Inc. Assume Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $50,272 $52,786 $55,425 $58,196 $61,106 $61,717 NOPAT 1,389 1,584 1,663 1,746 1,833 1,852 NOA 7,876 8,248 8,660 9,093 9,548 9,643 Answer the following requirements assuming a discount rate (WACC) of 11%, a terminal period...
Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales,...
Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $ 3,750 $ 4,500 $ 5,400 $ 6,480 $ 7,776 $ 7,853 NOPAT 464 539 654 794 982 960 NOA 1,320 1,602 1,933 2,332 2,791 2,802 Answer the following requirements assuming a discount rate (WACC)...
Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales,...
Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $ 3,750 $ 4,500 $ 5,400 $ 6,480 $ 7,776 $ 7,853 NOPAT 464 539 654 794 982 960 NOA 1,320 1,602 1,933 2,332 2,791 2,802 Answer the following requirements assuming a discount rate (WACC)...
Estimating Share Value Using the ROPI Model The following are forecasts of Abercrombie & Fitch's sales,...
Estimating Share Value Using the ROPI Model The following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Refer to the information in the table to answer the following requirements. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $ 3,469 $ 3,989 $ 4,587 $ 5,275 $ 6,066 $ 6,187 NOPAT 152 319 367 422 485 495 NOA 1,032 1,173 1,349...
Forecasting with the Parsimonious Method and Estimating Share Value Using the DCF Model Following are the...
Forecasting with the Parsimonious Method and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Cisco Sytems for the year ended July 30, 2016. Cisco Sytems Consolidated Statements of Income Years Ended December ($ millions) July 30, 2016 July 25, 2015 Revenue Product $37,254 $37,750 Service 11,993 11,411 Total revenue 49,247 49,161 Cost of sales Product 14,161 15,377 Service 4,126 4,103 Total cost of sales 18,287 19,480 Gross margin 30,960 29,681 Operating expenses...
Forecasting and Estimating Share Value Using the DCF Model Following are the income statement and balance...
Forecasting and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Intel Corporation. INTEL CORPORATION Consolidated Statements of Income Year Ended (In millions) Dec. 25, 2010 Dec. 26, 2009 Dec. 27, 2008 Net revenue $ 44,123 $ 35,127 $ 37,586 Cost of sales 15,132 15,566 16,742 Gross margin 28,991 19,561 20,844 Research and development 6,576 5,653 5,722 Marketing, general and administrative 6,309 7,931 5,452 Restructuring and asset impairment charges -- 231 710 Amortization...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT