You are given the duty of valuing your company shares. Expected net income of the next...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are given the duty of valuing your company shares. Expected net income of the next year (year 1) is 2,5 million TL, expected to grow 5% annually in the next 4 years (years 2-5), then will grow by 3% per year till infinity. You will have capex of 500,000TL in year 3, and will invest 200,000 TL each year as additional NWC in years 4 and 5. Cost of capital 12% (r)and firm has 10 million of debt. a. Calculate free cash flows. b. Calculate terminal value. What is the value of entire company? C. d. What is the value of equity? Assume no preferred stock. Round numbers to nearest integer. FCF=NI - Capex - NWC TV FCF 6/r-g6-00 You are given the duty of valuing your company shares. Expected net income of the next year (year 1) is 2,5 million TL, expected to grow 5% annually in the next 4 years (years 2-5), then will grow by 3% per year till infinity. You will have capex of 500,000TL in year 3, and will invest 200,000 TL each year as additional NWC in years 4 and 5. Cost of capital 12% (r)and firm has 10 million of debt. a. Calculate free cash flows. b. Calculate terminal value. What is the value of entire company? C. d. What is the value of equity? Assume no preferred stock. Round numbers to nearest integer. FCF=NI - Capex - NWC TV FCF 6/r-g6-00
Expert Answer:
Answer rating: 100% (QA)
a To calculate the free cash flows we need to calculate net income depreciation capital expenditures ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these accounting questions
-
On January 1st, 2019, ABC Inc. purchased a copper mine for $400,000. The company is required by provincial law to restore the land on which the mine is located to its initial condition at the end of...
-
An asset acquired on January 1, 2016, for $15,500 with an estimated 10-year life and no residual value is being depreciated in an equipment group asset account that has an average service life of...
-
2-a. Compute and evaluate the dividend yield ratio. (Enter your answer as a percentage rounded to 2 decimal places (i.e. 0.1234 should be entered as 12.34).) 2-b. Determine the number of shares of...
-
Given the following information set up the problem in a transportation table and solve for the minimum-cost plan: Minimum total cost? Demand 550 700 750 Capacity 500 500 500 Regular Overtime 50 50...
-
On February 28, 2018, Molega Ltd.'s general ledger contained the following liability accounts: Accounts payable...............................$42,500 CPP...
-
Templeton Automotive Corp. is a medium-sized wholesaler of automotive parts. It has 10 stockholders who have been paid a total of $1 million in cash dividends for 8 consecutive years. The boards...
-
Identify cost behavior (Learning Objective 1) The chart below shows three different costs: Cost A, Cost B, and Cost C. For each cost, the chart shows the total cost and cost per unit at two different...
-
American Bikes manufactures custom motorcycle racing equipment and parts. The company engages in the following activities (not in sequence): a. Shipping product to the customer b. Processing mail-in...
-
Today, you are purchasing a 20-year, 6 percent annuity at a cost of $120,000. The annuity will pay annual payments starting 1 year from today. What is the amount of each payment?
-
The information listed below refers to the employees of Lemonica Company for the year ended December 31, 2016. The wages are separated into the quarters in which they were paid to the individual...
-
In case of absence (sick leave etc.) the contractor has to replace the absentee. Thus, there are no fluctuations regarding the quantity of cleaning services, which means that 2,520 man-hours (63...
-
Selected financial data for Amberjack Corporation follows. Year 1 ($ thousands) Year 2 ($ thousands) Sales 273,161 460,445 Cost of goods sold 251,191 343,244 Net income (157,044) (403,709) Cash flow...
-
Tempo Company's fixed budget (based on sales of 16,000 units) folllows. Fixed Budget Sales (16,000 units $210 per unit) Costs Direct materials Direct labor Indirect materials Supervisor salary Sales...
-
Consider there are 3 jugs A, B and C of capacities: 12, 8 and 5 liters. 12 L in A jug is completely filled with water. Using these 3 jugs split the water to obtain exactly 6 L in a jug and 6 L in B...
-
If the suspect is 18, dropped out of high school in the 9th grade, has an IQ of 69 which is a mild mental disability, what argument can the prosecution raise that the statement was voluntary despite...
-
S Andretti Company has a single product called a Dak. The company normally produces and sells 81,000 Daks each year at a selling price of $62 per unit. The company's unit costs at this level of...
-
Angela has 5 fish. When she feeds them, she collects data on which fish eats first. Look at her data. Which Fish Eats First? Fish Number of Times Goldie 9 Marlin 5 Nemo 2 Dory 3 Flounder 6 Based on...
-
Which provision could best be justified as encouraging small business? a. Ordinary loss allowed on $ 1244 stuck. b. Percentage depletion. c. Domestic production activates deductions. d. Interest...
-
Wyeth (formerly American Home Products) is a global leader in prescription pharmaceuticals, nonprescription medicines, and animal health care products. Wyeth's products are sold in more than 140...
-
Exhibit 7.14 presents selected financial statement data for three chemical companies: New Market Corporation (recently formed from a merger of Ethyl Corporation and Afton Chemical Corporation),...
-
Hewlett-Packard Corporation (HP) designs, manufactures, and distributes computer systems and imaging and printing products and offers information technology services. The company's offerings span IT...
-
Summary of payroll procedures Soprano Construction Company uses the job order cost system. In recording payroll transactions, the following accounts are used: Cash Wages Payable FICA Tax Payable...
-
Accounting for bonus, vacation pay, and holiday pay The factory payroll for the week is $200,000, consisting of $140,000 earned by 100 direct laborers and $60,000 earned by 30 indirect laborers. The...
-
What are the advantages and disadvantages of the scattergraph method as compared to the high-low method?
Study smarter with the SolutionInn App