The following is a presentation of re-organized financial statements of ABC Limited for the et recent...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following is a presentation of re-organized financial statements of ABC Limited for the et recent period and five year projections. Figures in million Kenya shillings. ACTUAL PROJECTED 2 3 4 829.44 995.328 103.68 82.94 864| 1036.8 1244.16 1492.99 Non-Current Assets (NET) 400 480 50 576 1. Current Assets Current liabilities 4 Revenues 5 Earnings Before Iaterest & Tax 6 Depreciation and ammonization 691.2 60 72 86.4 124.42 99.53 40 48 57.6 69.12 600 720 100 120 144 172.8 86.4 207.36 103.68 248.83 124.42 50 60 72 Additional information (1) 4.4 Applicable tax rate is 30%. It is expected that after year five (projection), all items except non-current assets (1i) and, depreciation and amortization will grow at an annual rate of 5% each year indefinitely. Investment on capital projects and non-cash charges will off-set each other. (iii) Weighted average cost of capital during high growth stage and stable growth stages has been estimated as 12% and 6% respectively. Required (a) Compute growth rate for the high-growth stage. (5 marks) (b) Compute free cash flow for projected years 1, 2, 3, 4 and 5. (10 marks) (c) Compute the value of ABC Limited given the above information. Using free cash flow to the firm's model. (10 marks) (d) Compute the terminal value of ABC Limited. (5 marks) 23 The following is a presentation of re-organized financial statements of ABC Limited for the et recent period and five year projections. Figures in million Kenya shillings. ACTUAL PROJECTED 2 3 4 829.44 995.328 103.68 82.94 864| 1036.8 1244.16 1492.99 Non-Current Assets (NET) 400 480 50 576 1. Current Assets Current liabilities 4 Revenues 5 Earnings Before Iaterest & Tax 6 Depreciation and ammonization 691.2 60 72 86.4 124.42 99.53 40 48 57.6 69.12 600 720 100 120 144 172.8 86.4 207.36 103.68 248.83 124.42 50 60 72 Additional information (1) 4.4 Applicable tax rate is 30%. It is expected that after year five (projection), all items except non-current assets (1i) and, depreciation and amortization will grow at an annual rate of 5% each year indefinitely. Investment on capital projects and non-cash charges will off-set each other. (iii) Weighted average cost of capital during high growth stage and stable growth stages has been estimated as 12% and 6% respectively. Required (a) Compute growth rate for the high-growth stage. (5 marks) (b) Compute free cash flow for projected years 1, 2, 3, 4 and 5. (10 marks) (c) Compute the value of ABC Limited given the above information. Using free cash flow to the firm's model. (10 marks) (d) Compute the terminal value of ABC Limited. (5 marks) 23
Expert Answer:
Answer rating: 100% (QA)
Net Working Capital Workings Current assets 50 60 72 864 10368 12442 Current Liabilities 40 48 576 6... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324664553
Concise 6th Edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these finance questions
-
The demand function for Einstein Bagels has been estimated as follows: Qx = -15.87 40.73Px + 84.17Py + 0.55Ax Where Qx represents thousands of bagels; Px is the price per bagel; Py is the average...
-
An all-equity-financed firm plans to grow at an annual rate of at least 10%. Its return on equity is 18%. What is the maximum possible dividend payout rate the firm an maintain without resorting to...
-
The demand for haddock has been estimated as log Q = a + b log P + c log I + d log Pm Where Q = quantity of haddock sold in New England P = price per pound of haddock I = a measure of personal income...
-
93) Clay of the Land is a manufacturer of glazed clay pots. Currently, it produces 300 clay pots per month which it sells through nurseries at a constant price of $5 per pot. Current demand for clay...
-
Princeton Survey Research Associates did a study for Newsweek magazine illustrating the effects of wording in a survey. Two questions were asked: Do you personally believe that abortion is wrong? ...
-
Ed Myers is verifying the accuracy and amount of information contained in the employee records for his employer, Genible Industries. Which of the items should be present in the employee information?
-
The trial balance of Jeremina plc as at 31 March 2002 is as follows: (i) Stock of finished goods on 31 March 2002 163,000. (ii) Motor expenses and depreciation on motors to be apportioned:...
-
Alice J. and Bruce M. Byrd are married taxpayers who file a joint return. Their Social Security numbers are 123-45-6789 and 111-11-1111, respectively. Alice's birthday is September 21, 1966, and...
-
Please see the problem below. Please provide a definition. Fact Pattern: Harper and her band want to put on a concert. They have looked at two venues, a small one and a large one, and have compiled...
-
An engineer has performed an experiment to study the effect of four factors on the surface roughness of a machined part. The factors (and their levels) are A = tool angle (12, 15), B = cutting fluid...
-
ABC Company purchased shares of stock of another company for $75,000 during 2008; the shares were classified as trading securities. At the end of 2008, the shares were valued at $81,000 and at the...
-
what ways do social structures and institutional power dynamics perpetuate systemic inequalities across different societies, and how might these structures be effectively challenged or transformed to...
-
For the following maze: Goal H A Start
-
How do the monetization strategies of social networks, such as targeted advertising and user data exploitation, impact user experience and societal norms ?
-
You are cotton farmer. Trace the supply chain from farming cotton to the end result of a Tee- shirt sold on the Boardwalk at the shore. What problems would you encounter in every step of the supply...
-
Camnet Industry is considering introducing a new line of higher end produces. Below are the company's forecast of financial data for the new products. Price per unit: $15 Quantity: ...
-
During a tender for the issuance of Australian government bonds, the cumulative aggregate demand by bidders is the following: Yield Total cumulative aggregate demand (in AUD million face value) 1.20%...
-
Planning: Creating an Audience Profile; Collaboration: Team Projects. Compare the Facebook pages of three companies in the same industry. Analyze the content on all available tabs. What can you...
-
What factors influence Colemans composite WACC?
-
What is Project Ls discounted payback, assuming a 10% cost of capital?
-
The probability distribution of a less risky expected return is more peaked than that of a riskier return. What shape would the probability distribution be for (a) Completely certain returns and (b)...
-
Which of the following, is not an element of an assurance engagement? (a) A three-party relationship involving a practitioner, a responsible party, and intended users (b) An oral or written assurance...
-
Which of the following characteristics exhibit Suitable criteria under the assurance engagement? (a) Relevance; (b) Completeness; (c) Reliability; (d) Neutrality (e) Understandability (f) All of the...
-
An auditor can accept an assurance engagement only where the practitioners preliminary knowledge of the engagement circumstances indicates that: (a) Relevant ethical requirements, such as...
Study smarter with the SolutionInn App