Question

In: Accounting

Create a Free Cash Flow and Discounted Cash Flow Statement. The tax rate and discount rate...

Create a Free Cash Flow and Discounted Cash Flow Statement. The tax rate and discount rate are not given, so the percentage below is an assumption. If there are better assumptions, then feel free to use that with a description as to why it is better. The EBIT is from the company that is trying to bought; their stand alone basis projected income statement and balance sheet. Show all calculations.  

Would you say the merger is a good idea?

2015 2016 2017 2018 2019 2020 2021
EBIT $3,052 $3,210 $3,470 $3,683 $3,915 $4,118 $4,188

Tax Rate

36% 36% 36% 36% 36% 36% 36%
Discount Rate 12% 12% 12% 12% 12% 12% 12%
Capital Expenditures $2,365 $2,070 $1,910 $1,930 $1,930 $1,949 $1,969
Increase in EBIT Pre-merger $0 $214 $529 $844 $1,159 $1,260 $1,260
Increase in EBIT Post Merger $0 $214 $529 $968 $1,407 $1,631 $1,755
NWC -$192 -$128 -$134 -$140 -$146 -$151 -$154

Solutions

Expert Solution

2015 2016 2017 2018 2019 2020 2021
EBIT 3,052 3,210 3,470 3,683 3,915 4,118 4,188
Tax Rate 36% 36% 36% 36% 36% 36% 36%
Discount Rate 12% 12% 12% 12% 12% 12% 12%
Capital Expenditures 2,365 2,070 1,910 1,930 1,930 1,949 1,969
Increase in EBIT Pre-merger 0 214 529 844 1,159 1,260 1,260
Increase in EBIT Post Merger 0 214 529 968 1,407 1,631 1,755
NWC -192 -128 -134 -140 -146 -151 -154
Free Cash Flow
EBIT 687 1,140 1,560 1,753 1,985 2,169 2,219
Tax 247.3 410.4 561.6 631.08 714.6 780.84 798.84
NOPAT 440 730 998 1,122 1,270 1,388 1,420
Less: Capex 2,365 2,070 1,910 1,930 1,930 1,949 1,969
Less: NWC -192 -128 -134 -140 -146 -151 -154
Free Cash Flow -1,733 -1,212 -778 -668 -514 -410 -395
Discounted Cash Flow Statement
Discount rate 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523
Discounted Cash Flow Statement -1548 -966.518 -553.48 -424.577 -291.43 -207.638 -178.606
Merger Is Good
As Increase in cash flow due to Merger
Increase in EBIT Pre-merger 0 214 529 844 1159 1260 1260
Increase in EBIT Post 0 214 529 968 1407 1631 1755
Net Increase in EBIT 0 0 0 124 248 371 495
Increase in Tax 0 0 0 44.64 89.28 133.56 178.2
NOPAT 0 0 0 79.36 158.72 237.44 316.8

Related Solutions

Discounted Cash Flow Analysis. If the appropriate discount rate for the following cash flows is 7.3%,...
Discounted Cash Flow Analysis. If the appropriate discount rate for the following cash flows is 7.3%, what is the present value of the cash flows? Please show me how to do this problem using a Texas Instruments BAII Plus Business calculator. Year     Cash Flow 1              $1,200 2              1,100 3               800 4               600
What is the discounted payback period using the given discount rate and the cumulative cash flow...
What is the discounted payback period using the given discount rate and the cumulative cash flow in the payback period (must get both correct for full credit) of the investment and annual cash flow given below? Discount Rate Investment Annual Income Cash Flow Useful Life 6% 67,000 12,800 12
Enterprise discounted cash flow (DCF) and economic profit models differ with respect to the discount rate...
Enterprise discounted cash flow (DCF) and economic profit models differ with respect to the discount rate used to estimate the future income streams. a. true b. false
Distinguish between the following discounted cash Flow valuation models 1) Free Cash flow to equity and...
Distinguish between the following discounted cash Flow valuation models 1) Free Cash flow to equity and 2 Free Cash flow to the firm
Discounted Cash Flow Models discussed: The Adjusted Present Value Model The Free Cash Flow to Equity...
Discounted Cash Flow Models discussed: The Adjusted Present Value Model The Free Cash Flow to Equity Model What are the advantages and shortcomings of each? Which one do you think is generally better to use? Why?
In addition to the dividend discount model (DDM) and discounted cash flow (DCF) model there are...
In addition to the dividend discount model (DDM) and discounted cash flow (DCF) model there are different other valuation models/metrics. Can you identify some of them? Different models may be appropriate for different firms in different industries. Can you identify which models/metrics may be more appropriate for specific industries/firms?
Critically discuss the merits and limitations of the Discounted Cash Flow, Dividend Discount and Residual Income...
Critically discuss the merits and limitations of the Discounted Cash Flow, Dividend Discount and Residual Income valuation models, both from the theoretical and practical perspectives. In your answer you need to demonstrate familiarity with the relevant literature!!!
For what type of firms is a Discounted Cash Flow (DCF) or Dividend Discount Model valuation...
For what type of firms is a Discounted Cash Flow (DCF) or Dividend Discount Model valuation technique most appropriate? What would be the challenge of using a DCF or DDM approach to value a technology company?
On a Statement of Cash Flows, free cash flow (i.e. the cash flow available for debt...
On a Statement of Cash Flows, free cash flow (i.e. the cash flow available for debt service and payments to equity holders) can be found by: none of these answers by subtracting Cash Flows from Investing Activities from Cash Flows from Operating Activities looking at Net Cash Flow, at the bottom of the Statement of Cash Flows subtracting Cash Flows from Investing Activities from the sum of Depreciation and Amortization looking at Cash Flows from Operating Activities
What is an opportunity cost rate? How is this rate used in discounted cash flow analysis,...
What is an opportunity cost rate? How is this rate used in discounted cash flow analysis, and where is it shown on a time line? Is the opportunity rate a single number that is used to evaluate all potential investments?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT