Question

In: Finance

Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to...

Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to interest expenses of $1,000 million and depreciation charges of $600 million. Capital expenditures in the year just ended amounted to $1,000 million, and working capital was 8% of revenues (which was $20,000 million). The tax rate for the firm was 40%.

The firm had debt outstanding of $18.00 billion (in book value terms), trading at a market value of $20.0 billion and yield a pre-tax interest rate of 8%.

There were 100 million shares outstanding, trading at $250 per share, and the most recent beta was 1.20. The Treasury bond rate was 3%, and the market risk premium was 6.5%.

The firm expected revenues, earnings (EBITDA) and depreciation to grow at 10% a year from the current year (year 0) to year 3, after which the growth rate was expected to drop to 3% a year forever.

Capital expenditures will also grow at 10% a year from year 0 to year 3, but capital spending will be 120% of depreciation in the steady state period. The company also planned to lower its debt/equity ratio to 60% for the steady state which will result in the pretax interest rate dropping to 6%. As a result of the lowering of the firm’s debt/equity ratio, the beta of the firm is also expected to decline.

  1. Estimate the free cash flow to the firm. (40pts)

Year 0

Year 1

Year 2

Year 3

Year 4

Growth Rate

EBITDA

Depreciation

EBIT

Taxes

EBIT(1-T)

Capital Expenditures

Revenues

Working Capital Required

Change in Working Capital

Free Cash Flow to Firm
  1. Compute the beta of the firm after Year 3. (4pts)
  1. Determine the Cost of Equity and WACC for the Period from Year 0 to Year 3, and the Cost of Equity and WACC after Year 3. (16pts)

Cost of Equity Before Year 3 =

WACC Before Year 3 =

Cost of Equity After Year 3 =

WACC After Year 3 =

  1. Estimate the Terminal Value of the Firm in Year 3. (3pts)
  1. List the free cash flows to the firm (FCFF). FCFF in Year 3 should include the terminal value. (3pts)

Year

1

2

3

Free Cash Flow to Firm
  1. Estimate the Enterprise Value of Lockheed (value of the firm).    (4pts)

Lockheed has $800 million in cash, and it also owns 10% of the stock of ABC Corporation. ABC Corporation has 100 million shares outstanding, and its shares are trading at $50/share. Estimate the Intrinsic Value of Equity and estimate the current share price of Lockheed.

Solutions

Expert Solution

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to...
Lockheed Corporation reported EBITDA of $4,000 million in the year just ended (year 0), prior to interest expenses of $1,000 million and depreciation charges of $600 million. Capital expenditures in the year just ended amounted to $1,000 million, and working capital was 8% of revenues (which was $20,000 million). The tax rate for the firm was 40%. The firm had debt outstanding of $18.00 billion (in book value terms), trading at a market value of $20.0 billion and yield a...
Cullumber Corporation recently reported an EBITDA of $30.70 million and net income of $9.7 million. The...
Cullumber Corporation recently reported an EBITDA of $30.70 million and net income of $9.7 million. The company had $6.8 million in interest expense, and it's average corporate tax rate was 35 percent. What was its depreciation and amortization expense? (Round answer to 2 decimal places and enter your answer in dollars, e.g. 9,700,000.25)
Cox Corporation recently reported an EBITDA of $61 million and $10 million of net income.
Cox Corporation recently reported an EBITDA of $61 million and $10 million of net income. The company has $15 million interest expense and the corporate tax rate is 40.0% percent. What was the company's depreciation and amortization expense? (Answers are in $ millions.)$56.00$46.00$51.00$36.00$29.33
Cox Corporation recently reported EBITDA of $22.5 million and $5.4 million of net income. The company...
Cox Corporation recently reported EBITDA of $22.5 million and $5.4 million of net income. The company has $6 million interest expense and the corporate tax rate is 25 percent. What was the company's depreciation and amortization expense? Show work.
For the year just ended, Royal Corporation reported total manufacturing costs of 3,600,000 and cost of...
For the year just ended, Royal Corporation reported total manufacturing costs of 3,600,000 and cost of goods sold of 3,750,000. For the past periods, the factory overhead had been about 1/2 of materials cost and 2/5 of the conversion costs. Raw materials on January 1 of 240,000 was 6/5 of the December 31 inventory, while work in process of 160,000 on January 1 increased by 1/4 at the year-end. The finished goods inventory decreased by 1/3. Required: Prepare statement of...
Leslie corporation reported the following income statement and financial information for the year just ended Sales...
Leslie corporation reported the following income statement and financial information for the year just ended Sales 3,300,000 Average invested assets 3,000,000 CGS   1,700,000 Average current liabilities 200,000 Gross Margin 1,600,000 income tax rate 30% Selling and Admin 200,000 Operating income before support dept charged 1,400,000 capital debt at 8% average interest rate 600,000 Support Dept Charge 100,000 Equity dividend rate at 20% 1,800,000 Income from operations 1,300,000 The company uses GAAP operating income and assets net of current liabilities for...
Patterson Brothers recently reported an EBITDA of $14.5 million and net income of $4.35 million. It...
Patterson Brothers recently reported an EBITDA of $14.5 million and net income of $4.35 million. It had $1.5 million of interest expense, and its corporate tax rate was 25%. What was its charge for depreciation and amortization? Write out your answer completely. For example, 25 million should be entered as 25,000,000. Do not round intermediate calculations. Round your answer to the nearest dollar, if necessary.
Patterson Brothers recently reported an EBITDA of $5.5 million and net income of $0.825 million. It...
Patterson Brothers recently reported an EBITDA of $5.5 million and net income of $0.825 million. It had $1.5 million of interest expense, and its corporate tax rate was 25%. What was its charge for depreciation and amortization? Write out your answer completely. For example, 25 million should be entered as 25,000,000. Do not round intermediate calculations. Round your answer to the nearest dollar, if necessary. $  
Patterson Brothers recently reported an EBITDA of $19.5 million and net income of $3.9 million. It...
Patterson Brothers recently reported an EBITDA of $19.5 million and net income of $3.9 million. It had $1.5 million of interest expense, and its corporate tax rate was 25%. What was its charge for depreciation and amortization? Write out your answer completely. For example, 25 million should be entered as 25,000,000. Do not round intermediate calculations. Round your answer to the nearest dollar, if necessary.
Nicholas Health Systems recently reported an EBITDA of $25.0 million and net income of $15.8 million....
Nicholas Health Systems recently reported an EBITDA of $25.0 million and net income of $15.8 million. It had $2.0 million of interest expense, and its federal tax rate was 21% (ignore any possible state corporate taxes). What was its charge for depreciation and amortization?
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT