The financial projections for the Brittle Corp. are presented below. You are asked to calculate the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The financial projections for the Brittle Corp. are presented below. You are asked to calculate the company value under three different long-run scenarios: a. The competitive forces will not affect the company: it is expected to maintain its profitability and growth in perpetuity. Its long term growth will be a function of return on investment and investment rate (plowback ratio) b. The competitive forces will affect the company long-run profitability: after 2025 it is expected to obtain return equal to its cost of capital in any further growth, i.e. its PVGO will be zero after 2025. c. The competitive forces will be such that they will affect all of the company's markets and operations, existing and new, by 2025. It is expected that by 2025, all the company's invested capital will render only its cost of capital. Additional information: 1) Weighted average cost of capital: 9.65% 2) Invested capital at the end of 2020: $4.226 3) Do not forget to do the midyear adjustment in the valuation calculation NOPAT (-) CHG in NOWC (-) CAPEX (+) DEPRECIATION FCF Brittle Corp Condensed Financial Projections $ millions 2023 471 2021 367 (29) (684) 664 318 2022 419 (20) (779) 757 376 (20) (877) 851 425 2024 518 (18) (1.013) 936 423 2025 647 (89) (1.114) 1.030 474 The financial projections for the Brittle Corp. are presented below. You are asked to calculate the company value under three different long-run scenarios: a. The competitive forces will not affect the company: it is expected to maintain its profitability and growth in perpetuity. Its long term growth will be a function of return on investment and investment rate (plowback ratio) b. The competitive forces will affect the company long-run profitability: after 2025 it is expected to obtain return equal to its cost of capital in any further growth, i.e. its PVGO will be zero after 2025. c. The competitive forces will be such that they will affect all of the company's markets and operations, existing and new, by 2025. It is expected that by 2025, all the company's invested capital will render only its cost of capital. Additional information: 1) Weighted average cost of capital: 9.65% 2) Invested capital at the end of 2020: $4.226 3) Do not forget to do the midyear adjustment in the valuation calculation NOPAT (-) CHG in NOWC (-) CAPEX (+) DEPRECIATION FCF Brittle Corp Condensed Financial Projections $ millions 2023 471 2021 367 (29) (684) 664 318 2022 419 (20) (779) 757 376 (20) (877) 851 425 2024 518 (18) (1.013) 936 423 2025 647 (89) (1.114) 1.030 474
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
List three specific parts of the Case Guide, Objectives and Strategy Section (See below) that you had the most difficulty understanding. Describe your current understanding of these parts. Provide...
-
A rectangular loop of wire 24 cm by 72 cm is bent into an L shape, as shown in FIGURE 23-49. The magnetic field in the vicinity of the loop has a magnitude of 0.035 T and points in a direction...
-
Refer to Form 4797 near the end of this chapter. Where would a 1231 loss be entered on the form?
-
Fill in the blanks in each of the following statements: a. Method of class Condition moves a single thread in an objects waiting state to the runnable state. b. Method of class Condition moves every...
-
Big John Oil Company purchased 100 barrels of oil from JD Operator. The gross value of the oil was $5,000. The severance tax rate was 4%. Give the entry to record revenue for JD, assuming Big John...
-
Prescrip Co. began operations in 2012. The cost and fair values for its long-term investments portfolio in available-for-sale securities are shown below. Prepare Prescrips December 31, 2013,...
-
O Macmillan Learning The value of one of the trigonometric functions of an acute angle t is given. Find the values of the other five trigonometric functions of t. sec (t) = 29 20 (Express numbers in...
-
Read all steps in the audit program for cash found on Work Paper 16-1 and familiarize yourself with work papers 16-1 through 16-7. Complete steps 2, 3, 5, 9, 10, and 12. Be sure to document your work...
-
15.Mass 1 is moving according to the law x-3t'. Assuming corresponding values for radia of corresponding discs, determin in a general way total accelaration in a point M M. 3 1. 15
-
Harbor Island Investments (HII) is a discount brokerage firm offering clients investment advice, trading services, and a variety of mutual funds for investment. Hill has collected the following...
-
Inventory is often referred to as the graveyard of business because over - investment in stock is a frequent cause of business failure. Reflecting on what you have learned in this module what is...
-
Fill in the t-table below for the equation. Then graph the line on the grid by selecting two of the points from your table. -3x-2y=8 X y -2 0 2 8 7 6 5 4 3 2 1 -8 -7 -6 -5 -4 -3-2-1 =2 N 3 4 5 -6 7...
-
On April 5, 2023, the Australian central bank, RBA changed the target cash rate (TCR) by 34 basis points, from 4.9% to 7.75%. Explain the specific operational steps that the RBA must have taken to...
-
Examine the micrograph and determine what features can be used to identify this potential pathogen.?
-
withspecific examples from Ghana, discuss the four key elements in thebudget process 2 answers
-
The May 2014 revenue and cost information for Houston Outfitters, Inc. follow: Sales Revenue (at standard).............. $ 540,000 Cost of Goods Sold (at standard) ..........341,000 Direct Materials...
-
You have been given the following information on a project: It has a five-year lifetime The initial investment in the project will be $25 million, and the investment will be depreciated straight...
-
Boston Turkey is a publicly traded firm, with the following income statement and balance sheet from its most recent financial year: Income Statement Revenues $1,000,000 Expenses $400,000 ...
-
You are the supervisor of a town where the roads are in need of repair. You have a limited budget and are considering two options: You can patch up the roads for $100,000, but you will have to...
-
Sprague Company manufactures basketballs. Materials are added at the begin- ning of the production process and conversion costs are incurred uniformly. Production and cost data for the month of July...
-
(Target Costing) Driftwood Industries currently sells coffee tables for \($450\) each. It has costs per table of \($330.\) A new competitor is opening in the same mall as Driftwood and offers a...
-
Elite Company has several processing departments. Costs charged to the Assembly Department for November 2002 totaled $2,129,000 as follows. Production records show that 30,000 units were in beginning...
Study smarter with the SolutionInn App