Question
3. The following is a five-year discounted cash flow (DCF) forecast for Middlestates Electric, Inc., an electric utility company [Use spreadsheet Workbook Chapter 9 Problem
3. The following is a five-year discounted cash flow (DCF) forecast for Middlestates Electric, Inc., an electric utility company [Use spreadsheet Workbook Chapter 9 Problem 8]:
($ MM) | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
Operating income | 2,039 | 2,325 | 2,169 | 2,430 | 2,615 |
Taxes | 712 | 813 | 777 | 870 | 937 |
Depreciation and amortization | 1,299 | 1,413 | 1,470 | 1,527 | 1,584 |
Change in working capital | (169) | 294 | (223) | 163 | (205) |
Capital expenditures/asset sales | (1,754) | (3,432) | 1,180 | (2,720) | (2,133) |
Free cash flow | 703 | (213) | 3,819 | 530 | 924 |
Cash flows over the next five years are expected to fluctuate significantly due to key acquisitions and restructuring measures planned by Middlestates. After the fifth year, however, cash flow is expected to stabilize. Economists expect the long-term inflation rate to stabilize at 2.0 percent, and Middlestates expects real growth in sales to be 2.0 percent or less. Management has determined that the cost of capital is 10.28 percent. [Use spreadsheet Valuation Workbook provided]
Estimate Middlestates' enterprise value.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started