You have been asked to value Test Company using a discounted free cash flow to firm...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been asked to value Test Company using a discounted free cash flow to firm (unlevered free cash flow) approach. Your valuation date is 4/21/2021. For the 12 months ended December 31, 2020 Test Co. generated revenue of $650 million. You expect Test Co. to grow revenue by 10.0% each year for the next 3 fiscal years ending December 31, 2021, 2022 and 2023. You also expect Test Co. to produce EBIT margins of 20.0% in each of the 3 years. You expect that the firm will have to make capital investments each year equal to 5.0% of revenue. You expect that depreciation and amortization will be constant in each of the 3 years at $20.0 million per year. You expect that Test Co. will have to invest in new net operating capital in an amount equal to 10.0% of expected new revenue each year. Test Co. has $400 million in total debt which represents 30.0% of the firm's total capital. Test Co. has a 26.0% tax rate, an 11.0% cost of equity and a 4.50% pre tax cost of debt. Beyond 2023, you expect the firm to maintain a constant long term annual growth rate of 1.50%. Please answer the following questions assuming that Test Co. has 62.3 million shares of common stock outstanding. A) What is Test Company's implied total enterprise value? B) What is Test Company's implied total equity value? C) What is Test Company's implied per share value? You have been asked to value Test Company using a discounted free cash flow to firm (unlevered free cash flow) approach. Your valuation date is 4/21/2021. For the 12 months ended December 31, 2020 Test Co. generated revenue of $650 million. You expect Test Co. to grow revenue by 10.0% each year for the next 3 fiscal years ending December 31, 2021, 2022 and 2023. You also expect Test Co. to produce EBIT margins of 20.0% in each of the 3 years. You expect that the firm will have to make capital investments each year equal to 5.0% of revenue. You expect that depreciation and amortization will be constant in each of the 3 years at $20.0 million per year. You expect that Test Co. will have to invest in new net operating capital in an amount equal to 10.0% of expected new revenue each year. Test Co. has $400 million in total debt which represents 30.0% of the firm's total capital. Test Co. has a 26.0% tax rate, an 11.0% cost of equity and a 4.50% pre tax cost of debt. Beyond 2023, you expect the firm to maintain a constant long term annual growth rate of 1.50%. Please answer the following questions assuming that Test Co. has 62.3 million shares of common stock outstanding. A) What is Test Company's implied total enterprise value? B) What is Test Company's implied total equity value? C) What is Test Company's implied per share value?
Expert Answer:
Answer rating: 100% (QA)
A To calculate Test Companys implied total enterprise value we need to discount the projected free c... View the full answer
Related Book For
Horngrens Financial And Managerial Accounting The Financial Chapters
ISBN: 9780134486840
6th Edition
Authors: Tracie L. Miller Nobles, Brenda L. Mattison, Ella Mae Matsumura
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...
-
The Taos Museum of Southwestern Arts and Crafts (TMSAC) presents rotating exhibits of the works of artists and artisans from the Southwestern United States. Historically, the museum has derived its...
-
Read the case study and answer the question below with a one page response. What does a SWOT analysis reveal about the overall attractiveness of Under Armours situation? Founded in 1996 by former...
-
A drillstring is composed of 9,000 ft of 5-in. 19.5-lbm/ft drillpipe and 1.000 ft of drill collars having a 3.0-in. ID. Compute these items: a) (5 pts) Capacity of the drillpipe in barrels. b) (5...
-
Prove that the velocity potential and the stream function for a source flow, Eqs. (3.67) and (3.72), respectively, satisfy Laplace's equation.
-
Which of the following statements is correct concerning the use of negative confirmation requests? a. Unreturned negative confirmation requests rarely provide significant explicit evidence. b....
-
Evans \& Sons is converting its sales revenues to corresponding cash amounts using the direct method. Sales revenue on the income statement are \(\$ 1,025,000\). Beginning and ending accounts...
-
Assume that you are the managerial accountant at Infostore, a manufacturer of hard drives, CDs, and diskettes. Its reporting year-end is December 31. The chief financial officer is concerned about...
-
You can buy a computer system today for $ 5 0 , 0 0 0 which will last for 4 years from the date of installation. The PV of savings are expected to be $ 7 0 , 0 0 0 , the NPV of this investment is $ 2...
-
Darden Restaurants, Inc. (DRI) is the largest full-service restaurant company in the world. It operates over 2,200 restaurants under a variety of brand names, including Olive Garden, Bahama Breeze,...
-
Write a program that converts kilograms to pounds and vice versa. Your program should ask the user to input one of the following: a number followed by k a number followed by l The k and l represent...
-
You are running the bond trading desk of a large investment bank. This morning, you obtained the following quotes from your broker: There is a 0.5-year maturity zero-coupon bond with price 97.58...
-
2. Consider the Cagan model of nominal exchange rates. We will consider the impact on the exchange rate of an expectation of quantitative easing in the foreign economy. et = - (1) (177) [ms-oys + m...
-
Suppose the World includes two countries H and F, producing two goods 1 & 2, with the following information: (1). labor endowment: LH = 6, LF = 4 (1). labor requirement for producing 1 unit of good:...
-
3) How long did the arrow fly through the air before striking the ground? (When would h= 0 ft?) h=-32t+200t+5.75
-
The battery division of an automobile manufacturer makes and sells car batteries. There is a market for batteries outside of the organization, and the battery division can sell 100,000 batteries...
-
What does Private Letter Ruling (PLR) 2000-27028 describe? Tax rates for 1031 exchanges Identification rules for replacement properties. Procedures for choosing a Qualified intermediary . Conditions...
-
The executor of Gina Purcells estate has recorded the following information: Assets discovered at death (at fair value): Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ....
-
Lily Carter works for JDK all year and earns a monthly salary of $12,100. There is no overtime pay. Lily's income tax withholding rate is 10% of gross pay. In addition to payroll taxes, Lily elects...
-
Colorado Corporation has two classes of stock: common, $3 par value; and preferred, $30 par value. Requirements 1. Journalize Colorado's issuance of 4,500 shares of common stock for $6 per share. 2....
-
During August 2018, Lima Company recorded the following: Sales of $133,300 ($122,000 on account; $11,300 for cash). Ignore Cost of Goods Sold. Collections on account, $106,400. Write-offs of...
-
A fractional extraction system (Figure 13-5) is separating abietic acid from other acids. Solvent 1 , heptane, enters at \(\mathrm{E}-=1000 \mathrm{~kg} / \mathrm{h}\) and is pure. Solvent 2,...
-
a. Solve problem 13.D11 with a form of the Kremser equation. Data From 13.D11 A fractional extraction system (Figure 13-5) is separating abietic acid from other acids. Solvent 1 , heptane, enters at...
-
Recover pyridine from water using chlorobenzene as solvent in a countercurrent extractor. Feed is \(25.9 \mathrm{wt} \%\) pyridine and \(74.1 \mathrm{wt} \%\) water. Solvent is pure chlorobenzene,...
Study smarter with the SolutionInn App