You are an equity analyst at an investment bank. You have been asked to perform valuation...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are an equity analyst at an investment bank. You have been asked to perform valuation of Novice Ltd., a company that specialises in the media industry. You have been provided with the following information. Free cash flow Cash flow to equity holders Interest expenses Effective tax rate 2012 2013 -290 0 107 0.0% 2014 -102 0 142 0.0% 2015 250 0 164 0.0% 2016 354 0 157 0.0% 2017 459 34 139 12.0% 2018 496 35 112 35.0% Other key information: 1. The valuation date is at the end of 2012. 2. Required return on levered equity is assumed to be constant at 13.3%. 3. Required return on debt is assumed to be constant at 9.0%. 4. The market value of debt, which is assumed to be the same as book value, is 1,184 million at the end of 2012. The market value of equity at the end of 2012 is 1,490 million. 5. The WACC is assumed to remain constant from 2019. 6. The effective tax rate is assumed to be constant at 35.0% from 2019. 7. Note that change in debt can be calculated as = cash flow to equity-free cash flow - after tax interest expenses. 8. Equity value in year t can be calculated as = equity value in year t-1 multiplied by required return - cash to equityholder. 9. Free cash flow is expected to grow at a constant rate of 2.0% from 2019. Using the WACC method, perform the valuation of equity for each year between 2012 and 2018 You are an equity analyst at an investment bank. You have been asked to perform valuation of Novice Ltd., a company that specialises in the media industry. You have been provided with the following information. Free cash flow Cash flow to equity holders Interest expenses Effective tax rate 2012 2013 -290 0 107 0.0% 2014 -102 0 142 0.0% 2015 250 0 164 0.0% 2016 354 0 157 0.0% 2017 459 34 139 12.0% 2018 496 35 112 35.0% Other key information: 1. The valuation date is at the end of 2012. 2. Required return on levered equity is assumed to be constant at 13.3%. 3. Required return on debt is assumed to be constant at 9.0%. 4. The market value of debt, which is assumed to be the same as book value, is 1,184 million at the end of 2012. The market value of equity at the end of 2012 is 1,490 million. 5. The WACC is assumed to remain constant from 2019. 6. The effective tax rate is assumed to be constant at 35.0% from 2019. 7. Note that change in debt can be calculated as = cash flow to equity-free cash flow - after tax interest expenses. 8. Equity value in year t can be calculated as = equity value in year t-1 multiplied by required return - cash to equityholder. 9. Free cash flow is expected to grow at a constant rate of 2.0% from 2019. Using the WACC method, perform the valuation of equity for each year between 2012 and 2018
Expert Answer:
Answer rating: 100% (QA)
2013 Calculate Free Cash Flow FCF FCF Cash Flow to Equity Holders Interest Expenses FCF 290 million 107 million FCF 397 million Calculate the Change i... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
You are the lead IT Support person for Wolfram & Hart, a software development firm that recently got a big investment from a venture capitalist. The influx of money will help the company grow its...
-
BACKGROUND You are an information analyst working for NEE. The company president has asked you to prepare a Quantitative analysis of financial, sales, and operations data to help determine which...
-
This case study on project evaluation is applicable for beginning courses in corporate finance or finance strategy. Two alternative investment options are available to evaluate. Challenges are...
-
Prepare a statement of profit or loss and other comprehensive income( year ending 31 march 2023) , and a statement of financial position as at 31 march 2023 for the Batliss Plc Bayliss Plc is a...
-
Lily is the sole shareholder of Crimson Corporation (a C corporation). At a time when Crimson has a deficit in accumulated E & P of $100,000 and current E & P of $60,000, it distributes a cash...
-
Altin Greene is looking to buy a new apartment in Tirana, the capital of Albania. He visits Credins Bank and reviews all the data that is required to get a loan. He must submit his personal financial...
-
Refer to the data in Exercise 13-15. Compute the following financial ratios for the year 2009: Data From Exercise 13-15 Comparative financial statements for the Rahul Corporation for the year ended...
-
1. With respect to the natural resources needed to make wickable shirts, is Patna or Lucknow the preferred location? Why? 2. With respect to transportation considerations, is Patna or Lucknow the...
-
MUST SHOW CALCULATIONS EX. 4-2 The following information relates to Hudson City for its fiscal year ended December 31, 2020. During the year, retailers in the city collected $1,700,000 in sales...
-
A multi-loop block diagram is shown in Figure E3.9.The state variables are denoted by x1 and x2. (a) Determine a state variable representation of the closed-loop system where the output is denoted by...
-
For 2021, Plus Manufacturing uses machine-hours as the only overhead cost-allocation base. The budgeted manufacturing overhead costs are $600,000 and budgeted machine hours are 15,000. The actual...
-
A hollow steel propeller shaft, 9 m long with 4 2 0 mm outer diameter and 3 0 0 inner diameter, transmits 5 0 0 0 kw at 2 0 0 rpm . calculate the maximum shear stress, and the angle of twist of the...
-
A power plant burns 1 tonne of coal each hour and produces half a megawatt of power. Calculate the overall thermal efficiency if each kg of coal produces 6 MJ of energy. [ 1 tonne = 1 0 0 0 kg ]
-
Pretax income Selected financial information for the year just ended is shown below. $5,000,000 Interest received on municipal bonds 600,000 Gain on the sale of land reported this year but not...
-
On January 1, 2024, Red Flash Photography had the following balances: Cash, $23,000; Supplies, $9,100; Land, $71,000; Deferred Revenue, $6,100; Common Stock $61,000; and Retained Earnings, $36,000....
-
Madam Rapuri aged 56 is a resident, married to a househusband being a home maker and has been recently employed as a branch manager in Bandar Puteri, Petaling Jaya with effect from 1 July 2019....
-
19 Under lot-for-lot, order sizes for component parts are essentially determined directly from which one of the following? net requirements gross requirements gross requirements and net requirements...
-
President Lee Coone has asked you to continue planning for an integrated corporate NDAS network. Ultimately, this network will link all the offices with the Tampa head office and become the...
-
At the beginning of the current period, Perfect Products Inc. (PPI) sold a used depreciable asset to its wholly owned subsidiary, Simply Scrumptious Ltd. (SSL), for $80,000. PPI had originally paid...
-
On December 31, 2009, Jupiter Inc. purchased all of the shares of Europa Ltd. for $4,760,000. On that date, the carrying amount of Europas identifiable net assets was $4,080,000. The carrying amount...
-
How is an acquirer identied?
-
Suppose a share of stock sells for \($70.\) The risk-free rate is 5 percent, and the stock price in one year will be either \($80\) or \($90\). a. What is the value of a call option with an \($80\)...
-
A bond with 50 detachable warrants has just been offered for sale at \($1,000.\) The bond matures in eight years and has an annual coupon of \($100.\) Each warrant gives the owner the right to...
-
Yeast and Company has 5,000 shares of stock outstanding. The market value of Yeasts assets is \($800,000.\) The market value of its outstanding debt is \($200,000.\) The company issued 100 warrants...
Study smarter with the SolutionInn App