calculate the value of Brie using the capitalized EBITDA multiple approach b) calculate the value of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
calculate the value of Brie using the capitalized EBITDA multiple approach b) calculate the value of Brie using the discounted cash flow approach Hint: estimate the next five years free cash flow using the previous five years trend Brie Incorporated Revenues Input costs Salaries and benefits Interest Depreciation Total expenses Pre-tax profits Taxes Net Income ($ millions) 2020 12.5 3.8 1.1 1.5 1.6 7.9 4.6 (1.1) 3.4 2019 11.6 3.6 60 1.0 1.4 1.5 in in 7.5 4.1 (1.0) 3.1 2018 10.9 3.4 1.0 1.3 1.4 7.2 3.7 (0.9) 2.8 2017 10.2 3.3 0.9 1.3 1.4 6.8 3.3 (0.8) ហ 2.5 2016 9.5 mo 3.1 0.9 1.2 1.3 6.5 3.0 (0.8) 2.3 Other information: Risk free rate: Return of the total market 1.50% 6.50% Estimated Beta for Brie 1.7 Bonds are valued at par with a coupon of 4% Corporate tax rate 25% Assume the revenues and expenses grow in the same proportions for the next five years, and then the free cash flow grows at 1% forever Assume market value of equity = market value of debt Assume depreciation for accounting = actual depreciation for taxation (in other words, the impact on free cash flow is the same as the accounting depreciation) Information on Brie's competitors ($) Lucky Inc. Chucky Ltd. Moose Corp. Goose Inc. Share price 14 23 19 11 Value of debt EBITDA 1,200,000,000 50,000,000 1,053,125,000 900,000,000 75,000,000 1,198,557,692 1,100,000,000 93,750,000 1,369,157,609 2,900,000,000 30,000,000 2,970,005,250 # shares calculate the value of Brie using the capitalized EBITDA multiple approach b) calculate the value of Brie using the discounted cash flow approach Hint: estimate the next five years free cash flow using the previous five years trend Brie Incorporated Revenues Input costs Salaries and benefits Interest Depreciation Total expenses Pre-tax profits Taxes Net Income ($ millions) 2020 12.5 3.8 1.1 1.5 1.6 7.9 4.6 (1.1) 3.4 2019 11.6 3.6 60 1.0 1.4 1.5 in in 7.5 4.1 (1.0) 3.1 2018 10.9 3.4 1.0 1.3 1.4 7.2 3.7 (0.9) 2.8 2017 10.2 3.3 0.9 1.3 1.4 6.8 3.3 (0.8) ហ 2.5 2016 9.5 mo 3.1 0.9 1.2 1.3 6.5 3.0 (0.8) 2.3 Other information: Risk free rate: Return of the total market 1.50% 6.50% Estimated Beta for Brie 1.7 Bonds are valued at par with a coupon of 4% Corporate tax rate 25% Assume the revenues and expenses grow in the same proportions for the next five years, and then the free cash flow grows at 1% forever Assume market value of equity = market value of debt Assume depreciation for accounting = actual depreciation for taxation (in other words, the impact on free cash flow is the same as the accounting depreciation) Information on Brie's competitors ($) Lucky Inc. Chucky Ltd. Moose Corp. Goose Inc. Share price 14 23 19 11 Value of debt EBITDA 1,200,000,000 50,000,000 1,053,125,000 900,000,000 75,000,000 1,198,557,692 1,100,000,000 93,750,000 1,369,157,609 2,900,000,000 30,000,000 2,970,005,250 # shares
Expert Answer:
Related Book For
Equity Asset Valuation
ISBN: 978-0470571439
2nd Edition
Authors: Jerald E. Pinto, Elaine Henry, Thomas R. Robinson, John D. Stowe, Abby Cohen
Posted Date:
Students also viewed these finance questions
-
READ THE FOLLOWING ARTICLE AND THEN WRITE A SUMMARY AND DESCRIBE WHICH VALUATION METHOD DISCUSSED IN THE ARTICLE YOU FIND TO BE MOST EFFECTIVE AND WHY. Write a minimum of 400 words. When trying to...
-
1. Read the Case: What is the company worth? Grant explains to the management team that the company valuation is critical from both investors and the company. The goal is to produce a rough estimated...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Write a paper about operations of Morning Star homes, a construction company. How you are progressing in your Project Management Plan. When is it appropriate to "crash" a project and what are the...
-
A stream of 5.00 wt% oleic acid in cottonseed oil enters an extraction unit at a rate of 100.0 kg/h. The unit operates as an equilibrium stage (the streams leaving the unit are in equilibrium) at...
-
A pair of bevel gears is mounted on two intersecting shafts at an angle of \(72^{\circ}\). The velocity ratio of the gears is 2 . Calculate the pitch angles.
-
Jeffrey Lowe and Mona Ray are partners in a business. Statement paper, page 12 of a general journal, and a portion of the partnership's completed work sheet for the year ended December 31 of the...
-
Summit Corp.s stock is currently selling at $32 per share. There are 1 million shares outstanding. The firm is planning to raise $2 million to finance a new project. What are the ex-rights stock...
-
The beta coefficient for Stock C is bC = 0.4 and that for Stock D is bD = -0.5. (Stock D's beta is negative, indicating that its rate of return rises whenever returns on most other stocks fall. There...
-
Fundamentals of Income Tax 2019 Owen (SIN 805 232 105) and Sonja (SIN 805 232 212) Cornell are married. They live at 2621 River Road, Your City, YP, P0M 1B0, phone number 983-2425. Owen was born on...
-
Designers are constantly undertaking research into possible improvement that can make to various types of memory that computers use. Often times, the designers grapple with issues in their design of...
-
What resources do you believe will help you better understand what you could/would do in your career or help you figure out the kind of job you want after you finish school. You should list 3...
-
Please answer the questions in detail: 1. Explain Packet Switching. Why is it important? 2. Explain the TCP/IP Protocol. Assignment Instructions Please cite and reference all sources of information....
-
if x and y are integers and their values can be between 0 lesser than x lesser then 5 0 lesser than y lesser than 4 What are all the integer values for - 2x + y
-
What will be the output of the following Java code? 1. class operators public static void main(String args[]) 2. { 3. 4. { 5. 6. 7. 8. 9. 10. } 11. } int var1 = 5; int var2 6; int var3; = var3 = ++...
-
In game theory, a firm under "(non-corporative) simultaneous game" may make a strategic commitment so as to change the situation from simultaneous game to "sequential game" in which it plays a role...
-
4. A Bayesian network is defined as follows. C E G H A F D B Answer the following questions: (5 marks) Express the joint distribution over X = {A, B, C, D, E, F, G, H} according to the network....
-
The area of square PQRS is 100 ft2, and A, B, C, and D are the midpoints of the sides. Find the area of square ABCD. B A
-
The total discount for both control and marketability is closest to A. 15 percent. B. 32 percent. C. 35 The senior vice president of acquisitions for Northland Industries, Angela Lanton, and her head...
-
Kazuo U to is analyzing the stock of Brother Industries, Ltd. (Tokyo Stock Exchange: 64480), a diversified Japanese company that produces a wide variety of products. Brother distributes its products...
-
The estimated factor sensitivities of TerraNova Energy to Fama - French factors and the risk premia associated with those factors are given in the following table: A. Based on the Fama - French...
-
Describe at least three ways that corporate managers can build shareholder value (increase their firms share price). Rank-order the various managerial actions you identified according to their...
-
What is a debenture?
-
What is a bearer bond?
Study smarter with the SolutionInn App