Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

5 I (b) The following data is in respect of a company. You are required to use the data in determining the value of operations

image text in transcribed
image text in transcribed
5 I (b) The following data is in respect of a company. You are required to use the data in determining the value of operations of the company. The data is for the most recent period and five year projects (figure in million Kenya shillings). Turnover Fixed capital investment Working capital investment Non-cash charges Earnings before interest and tax (EBIT) PROJECTED Year 0 Year 1 Year 2 Year 3 20 22 24.2 26.62 4 4.4 4.84 5.32 2 2.2 2.42 2.66 2 2.2 2.42 2.66 10 11 12.1 13.31 Year 4 29.29 5.86 2.93 2.93 Year 5 32.21 6.44 3.22 3.22 14.64 16.11 Additional information (1) After year five, turnover, working capital investment, fixed capital investment, EBIT and non-cash charges are expected to grow at annual rate of five per cent each year into the foreseeable future. Weighted average cost of capital has been estimated to be 12% for the first five years and 8 percent in the stable growth period. Tax rate applicable is 30 per cent. 1 Required (1) Compute free cash flow to the company for years 0, 1, 2, 3, 4 and 5. (6 marks) (ii) Compute the growth rate for the listed variables for years 1, 2, 3, 4 and 5. (3 marks) (11) Compute the value of operations of the company. (6 marks) (iv) Compute the terminal value. (5 marks) QUESTION TWO The following is a presentation of re-organized financial statements of ABC Limited for the most recent period and five year projections. Figures in million Kenya shillings. ACTUSZ PROJECTED 0 1 72 3 4 5 400 480 576 691.2 829.44 995.328 Assets (NET) 5 I (b) The following data is in respect of a company. You are required to use the data in determining the value of operations of the company. The data is for the most recent period and five year projects (figure in million Kenya shillings). Turnover Fixed capital investment Working capital investment Non-cash charges Earnings before interest and tax (EBIT) PROJECTED Year 0 Year 1 Year 2 Year 3 20 22 24.2 26.62 4 4.4 4.84 5.32 2 2.2 2.42 2.66 2 2.2 2.42 2.66 10 11 12.1 13.31 Year 4 29.29 5.86 2.93 2.93 Year 5 32.21 6.44 3.22 3.22 14.64 16.11 Additional information (1) After year five, turnover, working capital investment, fixed capital investment, EBIT and non-cash charges are expected to grow at annual rate of five per cent each year into the foreseeable future. Weighted average cost of capital has been estimated to be 12% for the first five years and 8 percent in the stable growth period. Tax rate applicable is 30 per cent. 1 Required (1) Compute free cash flow to the company for years 0, 1, 2, 3, 4 and 5. (6 marks) (ii) Compute the growth rate for the listed variables for years 1, 2, 3, 4 and 5. (3 marks) (11) Compute the value of operations of the company. (6 marks) (iv) Compute the terminal value. (5 marks) QUESTION TWO The following is a presentation of re-organized financial statements of ABC Limited for the most recent period and five year projections. Figures in million Kenya shillings. ACTUSZ PROJECTED 0 1 72 3 4 5 400 480 576 691.2 829.44 995.328 Assets (NET)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing And Assurance A Case Studies Approach

Authors: LexisNexis

7th Edition

0409343943, 978-0409343946

More Books

Students also viewed these Accounting questions