Question

In: Finance

Following is the seven-year forecast for a new venture called Johnson Transformers: (all amounts in $000)...

Following is the seven-year forecast for a new venture called Johnson Transformers:

(all amounts in $000)

2020 2021 2022 2023 2024 2025 2026
EBIT $(1000) $(900) $200 $1,200 $2,500 $3000 $3,050
Capital Expenditures $550 $350 $200 $175 $175 $160 $150
Changes in Working Capital $400 $300 $200 $100 $100 ($100) ($100)
Depreciation $40 $80 $125 $150 $150 $150 $150

Beginning after year 2026 the annual growth in EBIT is expected to be 1.5%, a rate that is projected to be constant over Johnson Transformers remaining life as an enterprise. Beginning in 2026 Johnson's Transformers capital expenditures and depreciation are expected to offset each other (capex - depreciation = 0) and year to year changes in working capital are expected to be zero (working capital levels remain constant year over year). For discounting purposes consider 2020 as year 1. Assume a tax rate is 21% and a cost of capital of 7.75%

Determine the NPV of Johnson Transformers Free Cash Flow for the years 2020 -2026. HINT: Remember to account for loss carry-forwards when determining income taxes.

Solutions

Expert Solution


Related Solutions

Johnson Transformers Inc. Following is the seven-year forecast for a new venture called Johnson Transformers: (all...
Johnson Transformers Inc. Following is the seven-year forecast for a new venture called Johnson Transformers: (all amounts in $000) 2020 2021 2022 2023 2024 2025 2026 EBIT $(1000) $(900) $200 $1,200 $2,500 $3000 $3,050 Capital Expenditures $550 $350 $200 $175 $175 $160 $150 Changes in Working Capital $400 $300 $200 $100 $100 ($100) ($100) Depreciation $40 $80 $125 $150 $150 $150 $150 Beginning after year 2026 the annual growth in EBIT is expected to be 1.5%, a rate that is...
Part 1 Johnson Transformers Inc. Following is the seven-year forecast for a new venture called Johnson...
Part 1 Johnson Transformers Inc. Following is the seven-year forecast for a new venture called Johnson Transformers: (all amounts in $000) 2020 2021 2022 2023 2024 2025 2026 EBIT $(1000) $(900) $200 $1,200 $2,500 $3000 $3,050 Capital Expenditures $550 $350 $200 $175 $175 $160 $150 Changes in Working Capital $400 $300 $200 $100 $100 ($100) ($100) Depreciation $40 $80 $125 $150 $150 $150 $150 Beginning after year 2026 the annual growth in EBIT is expected to be 1.5%, a rate...
JT Inc Following is the seven-year forecast for a new venture called JT Inc: (all amounts...
JT Inc Following is the seven-year forecast for a new venture called JT Inc: (all amounts in $000) 2020 2021 2022 2023 2024 2025 2026 EBIT $(1000) $(900) $200 $1,200 $2,500 $3000 $3,050 Capital Expenditures $550 $350 $200 $175 $175 $160 $150 Changes in Working Capital $400 $300 $200 $100 $100 ($100) ($100) Depreciation $40 $80 $125 $150 $150 $150 $150 Beginning after year 2026 the annual growth in EBIT is expected to be 1.5%, a rate that is projected...
LG Following is the seven-year forecast for LG: (all amounts in $000) 2020 2021 2022 2023...
LG Following is the seven-year forecast for LG: (all amounts in $000) 2020 2021 2022 2023 2024 2025 2026 EBIT $(1000) $(900) $200 $1,200 $2,500 $3000 $3,050 Capital Expenditures $550 $350 $200 $175 $175 $160 $150 Changes in Working Capital $400 $300 $200 $100 $100 ($100) ($100) Depreciation $40 $80 $125 $150 $150 $150 $150 Beginning after year 2026 the annual growth in EBIT is expected to be 1.5%, a rate that is projected to be constant over LG remaining...
Railback Battery Systems Following is the seven-year forecast for a new venture called Railback Battery Systems:...
Railback Battery Systems Following is the seven-year forecast for a new venture called Railback Battery Systems: Year 2020 2021 2022 2023 2024 2025 2026 EBIT ($1,000) ($900) $200 $1,200 $2,500 $3,000 $3,050 Capital Expenditures $550 $350 $200 $175 $175 $160 $150 Changes in Working Capital $400 $300 $200 $100 $100 ($100) ($100) Depreciation $40 $80 $125 $150 $150 $150 $150 Part 1: Beginning after year 2026 the annual growth in EBIT is expected to be 1.5%, a rate that is...
Riley Incorporated reports the following amounts at the end of the year (all amounts in $000):...
Riley Incorporated reports the following amounts at the end of the year (all amounts in $000): Cash $16,140 Product Revenues $112,500 Depreciation Expense 3,210 Mortgage Payable 38,000 Taxes Payable 1,020 Treasury Stock 650 Buildings 79,000 Salaries 62,800 Land 40,000 Accumulated Depreciation 21,730 Current Portion - Notes and Mortgage Payable 2,200 Accounts Payable 18,500 Equipment 42,000 Net Accounts Receivable 23,500 Income Tax Expense 3,650 Discounts on Notes Payable 7,950 Interest Expense 4,000 Inventory 6,400 Notes Payable 25,650 Costs of Goods Sold...
Riley Incorporated reports the following amounts at the end of the year (all amounts in $000):...
Riley Incorporated reports the following amounts at the end of the year (all amounts in $000): Cash Depreciation Expense Taxes Payable $ 16,140 3,210 1,020 Product Revenues Mortgage Payable Treasury Stock $ 112,500 38,000 650 Buildings Land Current Portion of Notes and Mortgages Payable 79,000 40,000 2,200 Salaries Accumulated Depreciation 62,800 21,730 Accounts Payable Net Accounts Receivable 18,500 23,500 Equipment Income Tax Expense Discount on Notes Payable 42,000 3,650 7,950 Interest Expense Notes Payable Utilities 4,000 25,650 350 Inventory Costs...
Riley Incorporated reports the following amounts at the end of the year (all amounts in $000):...
Riley Incorporated reports the following amounts at the end of the year (all amounts in $000): Cash Depreciation Expense Taxes Payable $ 16,140 3,210 1,020 Product Revenues Mortgage Payable Treasury Stock $ 112,500 38,000 650 Buildings Land Current Portion of Notes and Mortgages Payable 79,000 40,000 2,200 Salaries Accumulated Depreciation 62,800 21,730 Accounts Payable Net Accounts Receivable 18,500 23,500 Equipment Income Tax Expense Discount on Notes Payable 42,000 3,650 7,950 Interest Expense Notes Payable Utilities 4,000 25,650 350 Inventory Costs...
1) For the following situation, develop a seven-year forecast of net operating income for the St....
1) For the following situation, develop a seven-year forecast of net operating income for the St. George Apartments, incporating the following assumptions: a) Potential gross rent and misc. other income will grow at 2.5% per annum over the forecast period b) Vacancies in the market area will remain constant over the forecast period c) Operating expenses other than management fees and property taxes will growt at 2.5% per annum over the forecast period d) Management fees as a percent of...
Forecast the balance sheet for Lambert Co. using the following projected information ($000). Round all projections...
Forecast the balance sheet for Lambert Co. using the following projected information ($000). Round all projections to the nearest thousand dollars. Sales $10000 Cash $500 Accruals $50 Gross Margin 45% Inventory Turns (based on COGS) 7.0 Total Asset Turnover 1.25 Current Ratio 2.0 Debt: Equity 1:3 ACP 42 days Assets Liabilities Cash ? A/P ? A/R ? Accruals ? Inventory ? C/L ? C/A ? Debt ? Net F/A ? Equity ? Total Assets ? Total L&E ?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT