Question
In: Finance
Assume again that last year Brock had an EBIT of $1600, Depreciation of 600, capital expenditures...
Assume again that last year Brock had an EBIT of $1600, Depreciation of 600, capital expenditures of 700, operating NWC of 1000 and a tax rate of .25. However, Allan’s management believes that Brock will grow at 18% for the next 3 years, and at a constant rate of 5% thereafter. Recompute the value of Brock, assuming that its WACC will remain 10%.
Solutions
Expert Solution
Given:
Last year EBIT = $1600
Tax = 25%*1600 = 400
Net Income = $1200
Operating cash flow = Net Income + Depreciation + Operating NWC
Operating cash flow = 1200 + 600 + 1000
Operating cash flow = 2800
Free cash flow = Operating cash flow - Capital expenditure
Free cash flow = 2800 - 700
Free cash flow = $2100
Value of Brock = FCF1 / (1 + r) + FCF2 / ( 1+ r)2 + FCF3 / ( 1+ r)3 + HV / ( 1+ r)3
FCF last year is $2100 it will grow 18% for next 3 years and then by 5% indefinitiely
Year 1 = 2100 * 1.18 = $2478
Year 2 = 2478 * 1.18 = $2924.04
Year 3 = 2924.04 * 1.18 = $3450.367
Horizon value of Brock at year 3, when the growth gets constant
Horizon Value 3 = FCF3 * ( 1+ g) / ( k - g)
Horizon Value 3 = 3450.367 * (1+ 0.05) / ( 0.10 - 0.05)
Horizon Value 3 = 72457.71
Putting it in the above equation
Value = 2478 / 1.10 + 2924.04 / 1.10^2 + 3450.367 / 1.10^3 + 72457.71 / 1.10^3
Value = 2252.727 + 2416.562 + 2592.312 + 54438.55
Value = $61700.15
Value of Brock will be $ 61700.15
jeff jeffy answered 1 year agoRelated Solutions
Lauryn’s Doll Co. had EBIT last year of $49 million, which is net of a depreciation...
Lauryn’s Doll Co. had EBIT last year of $49 million, which is
net of a depreciation expense of $4.9 million. In addition,
Lauryn’s made $4.5 million in capital expenditures and increased
net working capital by $2.2 million. Assume that Lauryn’s has a
reported equity beta of 1.7, a debt-to-equity ratio of .7, and a
tax rate of 21 percent. What is Lauryn’s FCF for the
year?(Do not round intermediate calculations. Enter your
answer in millions rounded to 2 decimal places.)
Lauryn’s Doll Co. had EBIT last year of $44 million, which is net of a depreciation...
Lauryn’s Doll Co. had EBIT last year of $44 million, which is
net of a depreciation expense of $4.4 million. In addition,
Lauryn’s made $5.25 million in capital expenditures and increased
net working capital by $3.3 million. Assume that Lauryn’s has a
reported equity beta of 1.4, a debt-to-equity ratio of .7, and a
tax rate of 21 percent. What is Lauryn’s FCF for the
year?(Do not round intermediate calculations. Enter your
answer in millions rounded to 2 decimal places.)...
Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1...
Last year Miami Rivet had $5 million in operating income (EBIT).
Its depreciation expense was $1 million, its interest expense was
$1 million, and its corporate tax rate was 25%. At year-end, it had
$14 million in operating current assets, $3 million in accounts
payable, $1 million in accruals, $2 million in notes payable, and
$15 million in net plant and equipment. Assume Miami Rivet has no
excess cash. Miami Rivet uses only debt and common equity to fund
its...
Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1...
Last year Miami Rivet had $5 million in operating income (EBIT).
Its depreciation expense was $1 million, its interest expense was
$1 million, and its corporate tax rate was 25%. At year-end, it had
$14 million in operating current assets, $3 million in accounts
payable, $1 million in accruals, $2 million in notes payable, and
$15 million in net plant and equipment. Assume Miami Rivet has no
excess cash. Miami Rivet uses only debt and common equity to fund
its...
1) Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was...
1) Last year Miami Rivet had $5 million in operating income
(EBIT). Its depreciation expense was $1 million, its interest
expense was $1 million, and its corporate tax rate was 25%. At
year-end, it had $14 million in operating current assets, $3
million in accounts payable, $1 million in accruals, $2 million in
notes payable, and $15 million in net plant and equipment. Assume
Miami Rivet has no excess cash. Miami Rivet uses only debt and
common equity to fund...
Last year Charlie Brown had $5 million in operating income (EBIT). It’s depreciation expense was $1...
Last year Charlie Brown had $5 million in operating income
(EBIT). It’s depreciation expense was $1 million, its interest
expense was $1 million, and its corporate tax rate was 40%. At
year-end, it had $14 million in current assets, $3 million in
accounts payable, $1 million in accruals, $2 million in notes
payable, and $15 million in net plant and equipment. Charlie had no
other current liabilities. Assume the Charlie’s only noncash item
was depreciation.
What was the company’s net...
Last year Charlie Brown had $5 million in operating income (EBIT). It’s depreciation expense was $1...
Last year Charlie Brown had $5 million in operating income
(EBIT). It’s depreciation expense was $1 million, its interest
expense was $1 million, and its corporate tax rate was 40%. At
year-end, it had $14 million in current assets, $3 million in
accounts payable, $1 million in accruals, $2 million in notes
payable, and $15 million in net plant and equipment. Charlie had no
other current liabilities. Assume the Charlie’s only noncash item
was depreciation.
What was the company’s net...
Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1...
Last year Miami Rivet had $5 million in operating income (EBIT).
Its depreciation expense was $1 million, its interest expense was
$1 million, and its corporate tax rate was 25%. At year-end, it had
$14 million in operating current assets, $3 million in accounts
payable, $1 million in accruals, $2 million in notes payable, and
$15 million in net plant and equipment. Assume Miami Rivet has no
excess cash. Miami Rivet uses only debt and common equity to fund
its...
Information given: Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense...
Information given:
Last year Miami Rivet had $5 million in operating income (EBIT).
Its depreciation expense was $1 million, its interest expense was
$1 million, and its corporate tax rate was 25%. At year-end, it had
$14 million in operating current assets, $3 million in accounts
payable, $1 million in accruals, $2 million in notes payable, and
$15 million in net plant and equipment. Assume Miami Rivet has no
excess cash. Miami Rivet uses only debt and common equity to...
ABC Corp, has a EBIT of $462,466. Their depreciation expense is $80,500, their net working capital...
ABC Corp, has a EBIT of $462,466. Their depreciation expense is
$80,500, their net working capital increased by $17,970, and they
spent $129,681 on capital assets. What is their unlevered cash flow
if their tax rate is 0.35?
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Suppose that 20 monthly payments of $100 each are followed by 30 monthly payments of $200...
- D. Explain what it means for recommendations to be specific and actionable. E. Discuss how charts...
- Capital Toys’ management is considering eliminating product A, which has been showing a loss for several...
- Computer Networks IT 210 Please Use your own words . sorry No handwriting no copy paste...
- The Coronavirus will obviously impact the economy of big organizations like FIFA or the NBA but...
- Question: what is the difference between rights of assertion and observation assertion. Include which financial statements...
- how to read a csv file in php and make a html table? I can't use...
ADVERTISEMENT