Question 1 An asset manager is valuing the listed company EVORA with expected year-on-year growth rate...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 1 An asset manager is valuing the listed company EVORA with expected year-on-year growth rate of EBIT as given in Table 1. Year 1 is the company's first year of activity. Table 1 Year 2 +2% Year 3 +6% Year 4 Year 5 +5% +2% The EBIT margin (as percentage of sales) is expected to grow 55 basis points (0.55%) per year between year 2 and year 5. In year 1, the expected level of sales is €67,000 with EBIT margin of 6%. Additional assumptions are: ⚫ Depreciation: 5% of sales, all years • Recurrent Capex: 7% of sales for year 1, with percentage decreasing 45 basis points per year until year 4 ⚫ Change in working capital: 12% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 55% Asset beta: 1.35 • Risk-free rate: 3% ⚫ Equity risk premium: 6% • Debt spread: 4% To answer the following questions, make plausible assumptions if necessary. a. Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Round your computations to zero decimal places. Explain your answer. [10 marks] b. The FCF is the cash flow available to equity holders and does not reflect financing decisions. Do you agree? Explain your answer. [10 marks] "Continues on next page..." c. Given the set of assumptions reported below Table 1, what is the discount rate to be used in this valuation exercise? Round your computations to two decimal places. Explain your answer. [10 marks] d. When estimating the cost of equity in the context of the Capital Asset Pricing Model (CAPM), the investor can ignore the target capital structure. Do you agree? Explain your answer. [10 marks] e. The company is expected to operate beyond year 5 and the expected nominal growth rate of FCF in perpetuity is 1.75%. The current market capitalization of the company under analysis is €38,750 and the expected net debt position at the end of year 1 is €5,500. Assume that there are no minority interests. What is the level of financial investments (at the end of year 1) below which the asset manager investment recommendation is to SELL shares of the company under analysis (valuation at the end of year 1)? Explain your an answer. [10 marks] Question 1 An asset manager is valuing the listed company EVORA with expected year-on-year growth rate of EBIT as given in Table 1. Year 1 is the company's first year of activity. Table 1 Year 2 +2% Year 3 +6% Year 4 Year 5 +5% +2% The EBIT margin (as percentage of sales) is expected to grow 55 basis points (0.55%) per year between year 2 and year 5. In year 1, the expected level of sales is €67,000 with EBIT margin of 6%. Additional assumptions are: ⚫ Depreciation: 5% of sales, all years • Recurrent Capex: 7% of sales for year 1, with percentage decreasing 45 basis points per year until year 4 ⚫ Change in working capital: 12% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 55% Asset beta: 1.35 • Risk-free rate: 3% ⚫ Equity risk premium: 6% • Debt spread: 4% To answer the following questions, make plausible assumptions if necessary. a. Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Round your computations to zero decimal places. Explain your answer. [10 marks] b. The FCF is the cash flow available to equity holders and does not reflect financing decisions. Do you agree? Explain your answer. [10 marks] "Continues on next page..." c. Given the set of assumptions reported below Table 1, what is the discount rate to be used in this valuation exercise? Round your computations to two decimal places. Explain your answer. [10 marks] d. When estimating the cost of equity in the context of the Capital Asset Pricing Model (CAPM), the investor can ignore the target capital structure. Do you agree? Explain your answer. [10 marks] e. The company is expected to operate beyond year 5 and the expected nominal growth rate of FCF in perpetuity is 1.75%. The current market capitalization of the company under analysis is €38,750 and the expected net debt position at the end of year 1 is €5,500. Assume that there are no minority interests. What is the level of financial investments (at the end of year 1) below which the asset manager investment recommendation is to SELL shares of the company under analysis (valuation at the end of year 1)? Explain your an answer. [10 marks]
Expert Answer:
Answer rating: 100% (QA)
Answers a Compute the Free Cash Flows to the Firm FCF for the period from year 1 until year 5 including year 5 FCF Year1 EBIT Year1 x 1 Tax Rate Depreciation Year1 Recurrent Capex Year1 Change In Work... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Could you provide an elaborate exposition on the intricacies and methodologies involved in the processes of recruitment and selection within the domain of human resource management?
-
Prove that point B in Figure 18.1 is not Pareto effi cient. Food Fo FB OA Abner E C B Contract curve UAB UBB MB -Medicine Z Belinda Mo Figure 18.1 Edgeworth Box for Exchange; Pareto Efficient Points...
-
The automatic opening device of a military cargo parachute has been designed to open when the parachute is 200 m above the ground. Suppose opening altitude actually has a normal distribution with...
-
A 0.075-kg toy airplane is tied to the ceiling with a string. When the airplane's motor is started, it moves with a constant speed of 4.47 m/s in a horizontal circle of radius 1.28 m, as illustrated...
-
Listed below are a number of audit procedures that are applied to supporting documentation together with an indication of the purpose of the procedure: 1. A sales order is examined for evidence of a...
-
Using the data in the contribution margin income statement for Sedona, Inc., that appears at the top of the next page, calculate (1) Selling price per unit, (2) Variable costs per unit, and (3)...
-
2. Aaron and his friends Britney, Carlos, Diana, Emily, Frank, Gwen, Hugo, Isabela, and Juliana have two choices for weekend activities. They can either go to the neighborhood park or get together in...
-
In 1879, A.A. Michelson measured the velocity of light in air using a modification of a method proposed by the French physicist Foucault. Twenty of these measurements are in table 6E.27 (the value...
-
The following information is provided for Hale Industries Plc (amounts are in millions): 2019 2020 12,250 12,740 8,575 8,791 Sales Operating costs, ex-Depreciation & Amortisation EBITDA Depreciation...
-
what ways do the principles of social identity theory and self-categorization theory shed light on the psychological mechanisms underpinning prejudice and intergroup conflict, and how can these...
-
Write the quadratic equation whose roots are 3 and 1, and whose leading coefficient is 3. (Use the letter x to represent the variable.) = 0 X 5
-
An online fax company, EFaxlt.com, has a customer plan where a subscriber pays a monthly subscription fee of $18.25 dollars and can send/receive 110 fax pages at no additional cost. For each page...
-
According to Marcia Angell, how can the overall influence of PHIMA be reduced so that public health interests become the central concern of government policymakers? Explain at least two ways that...
-
6) A computer parts distributor had a list price of $668 for 12 SDRAM memory kits that it sold to a wholesaler after a trade discount of 9%. a. What was the net price of each SDRAM memory kit? b....
-
An aqueous glucose solution is 15% glucose by mass. What is the mass of glucose present in 225 grams of solution? O a. 33.75 g O b. 225 9 O C. 191.25 g o d. 32 9
-
On January 1, 2018, Khalid Ltd., which follows IAS 17, entered into an eight-year lease agreement for three dryers. Annual lease payments for the equipment are $28,500 at the beginning of each lease...
-
Apex Corporation requires a chemical finishing process for a product under contract for a period of six years. Three options are available. Neither option 1 nor option 2 can be repeated after its...
-
On March 17, 2007, the Wildcat Oil Company began operations at its Louisiana oil field. The oil field had been acquired several years earlier at a cost of $32.5 million. The field is estimated to...
-
A machine now in use was purchased four years ago at a cost of $20,000. It has a book value of $6,246. It can be sold for $7,000, but it could be used for three more years, at the end of which time,...
-
Fill in the Blank. For a thin beam element, __________ degrees of freedom are considered at each node.
-
True or False. The Rayleigh-Ritz method assumes that the solution is a series of functions that satisfy the boundary conditions of the problem.
-
Free end a. Bending moment \(=0\); shear force equals the b. Deflection \(=0\); slope \(=0\) c. Deflection \(=0\); bending moment \(=0\) d. Bending moment \(=0\); shear force \(=0\)
Study smarter with the SolutionInn App