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 6 months ago

Next > < Previous

Related 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...

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...

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?

ABC Corp, has a EBIT of $599,843. Their depreciation expense is $80,097, their net working capital...

ABC Corp, has a EBIT of $599,843. Their depreciation expense is $80,097, their net working capital increased by $17,154, and they spent $172,704 on capital assets. What is their unlevered cash flow if their tax rate is 0.32?

Ivanhoe Rental Company had depreciation expenses of $189,000, interest expenses of $90,000, and an EBIT of...

Ivanhoe Rental Company had depreciation expenses of $189,000, interest expenses of $90,000, and an EBIT of $1,521,000 for the year ended June 30, 2017. What are the times-interest-earned and cash coverage ratios for this company? (Round answers to 1 decimal place, e.g. 12.5.)

Subjects