Question

In: Finance

(Q.5 As a student of corporate valuation ,You have been asked to estimated the value of...

(Q.5 As a student of corporate valuation ,You have been asked to estimated the value of Nomad limited, aprivate company using the discounted cash flow approach .You have been provided with the following information to enable you carry out the assignment.

On 31st December 2016,Nomad Limited earned Kenya shillings Five(5,000,000) million in earnings Before interest and Tax on revenue of Kenya shillings 30 million.The following extracts on data has also been provided for the financial year 2016.

(i) Total amount of debt outstanding in book value terms was three (3) million kenya shillings.The pre-tax interest rate on debt is ten percent.You have also established that book value and market value of debt is same.

(ii)The value of equity shown in the statement of financial position is five (5)million kenya shillings.Market value of equity for this firm should be based on the similar publicly listed companies relationship between book values and market values.

(iii)The amount for capital expenditure and depreciation was two(2)million and one(1)million respectively.

(iv) Amount of working capital investment for 2016 estimated as two percent of total revenue.

You have also been provided with the following information in respect of five comparable companies listed at the Nairobi securities exchange.

(a)The average beta has been estimated at 1.5

(b) The average debt-equity ratio based on the market value of equity is 0.25

(c)It is estimated that:

Market value of equity=3*Book value of equity

(d) Tax rate for all companies is 30%

You have also been provided with the following additional data:

(i)The average return on Nairobi securities exchange all share index(NASI) Is ten percent.

(ii) Average return (yield) on a ten year treasury bond has been estimated as six percent.

(iii) Revenues,Earnings before interest and tax,fixed capital investment,depreciation and working capital investment are expected to grow at an annual rate of five percent for ten years and two percent thereafter,forever except for fixed capital investment and depreciation which will offset each other at the steady state.

Required:

(i) Explain two challenges valuers experience when valueing private companied like Nomad.

(ii) Estimated the enterprise value for Nomad Limited (use three decimal places)

Solutions

Expert Solution

Calculation of Year 0 free cashflow and WACC

Calculation of 10 year FCF for enterprise valuation

Calculation of Enterprise value from year 11 till perpetuity:

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

You have been asked by an investor to value a restaurant using discounted cash flow valuation....
You have been asked by an investor to value a restaurant using discounted cash flow valuation. For the current year, the restaurant earned pretax operating income of $750,000. Income has grown 2% annually during the last five years, and is expected to continue growing at that rate for the next two years. Net operating working capital increased by $60,000 during the current year and current year capital spending on long-lived assets exceeded depreciation by $75,000. Both working capital and the...
You have been asked to perform and present a stock valuation to the CEO prior to...
You have been asked to perform and present a stock valuation to the CEO prior to the annual shareholders meeting next week. The two models you have selected to value the firm are the dividend discount model and the discounted cash flow model. Explain why the estimates from the two valuation methods differ. Address the assumptions implicit in the models themselves as well as those you made during the valuation process.
You have been asked to perform and present a stock valuation to the CEO prior to...
You have been asked to perform and present a stock valuation to the CEO prior to the annual shareholders meeting next week. The two models you have selected to value the firm are the dividend discount model and the discounted cash flow model. Explain why the estimates from the two valuation methods differ. Address the assumptions implicit in the models themselves as well as those you made during the valuation process.
You have been asked to perform a stock valuation prior to the annual shareholders meeting next...
You have been asked to perform a stock valuation prior to the annual shareholders meeting next week. The two models you have selected to value the firm are the dividend discount model and the discounted cash flow model. Explain why the estimates from the two valuation methods differ. Address the assumptions implicit in the models themselves as well as those you made during the valuation process.
You have been asked to perform a stock valuation prior to the annual shareholders meeting next...
You have been asked to perform a stock valuation prior to the annual shareholders meeting next week. The two models you have selected to value the firm are the dividend discount model and the discounted cash flow model. Explain why the estimates from the two valuation methods differ. Address the assumptions implicit in the models themselves as well as those you made during the valuation process.
Exercise 2: You are employed as a work study student on campus and have been asked...
Exercise 2: You are employed as a work study student on campus and have been asked by a professor to create a spreadsheet to help with final grade reporting. The professor would like to record final grades for 10 students. The first column should contain the student’s last name (input), the second column should contain the student’s first name (input), and the third column should contain the student’s final course percentage grade (input) -- enter as a whole number, not...
You are an analyst in charge of valuing common stocks. You have been asked to value...
You are an analyst in charge of valuing common stocks. You have been asked to value two stocks. The first stock AB Inc. just paid a dividend of $12.00. The dividend is expected to increase by 40%, 35%, 25%, 20% and 10% per year respectively in the next five years. Thereafter the dividend will increase by 5% per year in perpetuity. The second stock is CD Inc. CD will pay its first dividend of $15.00 per share in 5 years....
Assume that you have been asked to place a value on the acquisition of Briarwood Hospital....
Assume that you have been asked to place a value on the acquisition of Briarwood Hospital. Its projected profit and loss statements and retention requirements are shown below (in millions): Year 1 Year 2 Year 3 Year 4 Year 5 Net revenues $225.0 $240.0 $250.0 $260.0 $275.0 Cash expenses $200.0 $205.0 $210.0 $215.0 $225.0 Depreciation $11.0 $12.0 $13.0 $14.0 $15.0    Earnings before interest and taxes $14.0 $23.0 $27.0 $31.0 $35.0 Interest $8.0 $9.0 $9.0 $10.0 $10.0    Earnings before...
C4 A3 9 – 10 . You have been asked to value on of the biggest...
C4 A3 9 – 10 . You have been asked to value on of the biggest global companies, Malicaca, Inc., but using only the information provided to you (modified to camouflage the real identity of the company). Malicaca, Inc. is expected to have revenues of $500 million next year (t = 1) that are expected to grow at 8% per year thereafter for the foreseeable future. The data presented to you shows that COGS and SGA are expected to remain...
You have been asked to estimate the value of a home for sale. The subject property...
You have been asked to estimate the value of a home for sale. The subject property has three bedrooms, one bathroom, and is in good condition. A highly comparable property just sold near the subject recently. You will use this recent sale as the comp to estimate value of of the subject property. The comp sold for $134,000. It has three bedrooms, two bathrooms, and is in good condition. Assume bedrooms are worth $5,000 and bathrooms are worth $3,000. What...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT