Davie Corp is considering acquiring Enterprise Inc and you are on the team that is valuing the...

Davie Corp is considering acquiring Enterprise Inc and you are on the team that is valuing the potential target firm. Tiger Inc’s revenue growth rate is 10.2%, its COGS is 58% of sales, SG&A is 22% of sales, and NWC is 25% of sales. The forecast period for the valuation is 5 years, after which your team will apply a steady state growth rate is 6%. You are using a WACC rate of 13.5% and a tax rate is 32%. Initial year zero revenue is $10,000. Depreciation is $1350 per year, CAPEX is $1300 per year. The forecast period is 5 years.

What are free cash flows per year?
What is the terminal value (steady state value)?
What is Enterprise Value for this firm?
The firm has cash of $550, debt of $2000, and preferred stock of $750. What is the value of equity?
If there are 120 shares outstanding, what is stock price?

Solutions

Expert Solution

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

RollTide Corp is considering acquiring Tiger Inc and you are on the team that is valuing...

RollTide Corp is considering acquiring Tiger Inc and you are on the team that is valuing the potential target firm. Tiger Inc's revenue growth rate is 10.2%, its COGS is 58% of sales, S&;A is 22% of sales, and NWC is 25% of sales. The forecast period for the valuation is 5 years, after which your team will apply a steady state growth rate is 6%. You are using a WACC rate of 13.5% and a tax rate is 32%....

Eades Logistics Corp., which is considering the acquisition of Exteter Enterprise Inc., estimates that acquiring Exteter...

Eades Logistics Corp., which is considering the acquisition of Exteter Enterprise Inc., estimates that acquiring Exteter will result in an incremental value for the firm. The analysts involved in the deal have collected the following information from the projected financial statements of the target company: Data Collected (in millions of dollars) Year 1 Year 2 Year 3 EBIT $9.0 $10.8 $13.5 Interest expense 3.0 3.3 3.6 Debt 31.9 37.7 40.6 Total net operating capital 109.2 111.3 113.4 Exteter Enterprise Inc....

RTE Telecom Inc., which is considering the acquisition of Galaxy Sun Corp., estimates that acquiring Galaxy...

RTE Telecom Inc., which is considering the acquisition of Galaxy Sun Corp., estimates that acquiring Galaxy Sun will result in an incremental value for the firm. The analysts involved in the deal have collected the following information from the projected financial statements of the target company: Data Collected (in millions of dollars) Year 1 Year 2 Year 3 EBIT $16.0 $19.2 $24.0 Interest expense 5.0 5.5 6.0 Debt 31.9 37.7 40.6 Total net operating capital 121.5 123.9 126.3 Galaxy Sun...

1) a) You are considering acquiring shares of common stock in the Madison Beer Corp. Your...

1) a) You are considering acquiring shares of common stock in the Madison Beer Corp. Your rate of return expectations are as follows: Possible rate of return Possibility -0.1 0.3 0.00 0.1 0.1 0.3 0.25 0.3 Compute the expected return on your investment b) You are considering acquiring shares of common stock in the Lauren computer Corp. Your rate of return expectations are as follows: Possible rate...

The engineering team at Manuel’s Manufacturing Inc. is planning to purchase an enterprise resource planning (ERP)...

The engineering team at Manuel’s Manufacturing Inc. is planning to purchase an enterprise resource planning (ERP) system. The software and installation from Vendor A costs $380,000 initially and is expected to have revenue $125,000 per year every year.Manuel’s uses a 4-year planning horizon and a 10% per year MARR. What is the discounted payback period of the investment (do linear interpolation to answer)?

The engineering team at Manuel’s Manufacturing, Inc. is planning to purchase an Enterprise Resource Planning (ERP)...

The engineering team at Manuel’s Manufacturing, Inc. is planning to purchase an Enterprise Resource Planning (ERP) system. The software and installation from Vendor A costs $360,000 initially and is expected to increase revenue $120,000 per year every year. The software and installation from Vendor B costs $260,000 and is expected to increase revenue $90,000 per year. Manuel’s uses a 4 year planning horizon and a 10% per year MARR. Based on an internal rate of return analysis which ERP system...

The engineering team at Manuel’s Manufacturing, Inc., is planning to purchase an enterprise resource planning (ERP)...

The engineering team at Manuel’s Manufacturing, Inc., is planning to purchase an enterprise resource planning (ERP) system. The software and installation from Vendor A costs $380,000 initially and is expected to increase revenue $125,000 per year every year. The software and installation from Vendor B costs $280,000 and is expected to increase revenue $95,000 per year. Manuel’s uses a 4-year planning horizon and a 10 percent per year MARR. a. What is the present worth of each investment? b. What...

Enterprise Corp typically pays 80% of its net income in dividends. A. Do you believe Enterprise...

Enterprise Corp typically pays 80% of its net income in dividends. A. Do you believe Enterprise has [many] or [few] good investment opportunities? B. Do you expect its net income to increase at a [fast] or [slow] rate?

Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $384,000. The equipment has an...

Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $384,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $48,000. The company’s minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound InterestYear6%10%12%15%20%10.9430.9090.8930.8700.83321.8331.7361.6901.6261.52832.6732.4872.4022.2832.10643.4653.1703.0372.8552.58954.2123.7913.6053.3532.99164.9174.3554.1113.7853.32675.5824.8684.5644.1603.60586.2105.3354.9684.4873.83796.8025.7595.3284.7724.031107.3606.1455.6505.0194.192 Compute the following: a. The average rate of return, assuming the annual earnings are equal to the net cash flows...

Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $480,000. The equipment has...

Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $480,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $60,000. The company's minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3...

Subjects