Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

5. Refer to the table containing a company's financial statements below: Year ending 4,320,601 Cash Other assets 30-Jun-18 Number of shares on issue $6,105,465 Company

image text in transcribed

5. Refer to the table containing a company's financial statements below: Year ending 4,320,601 Cash Other assets 30-Jun-18 Number of shares on issue $6,105,465 Company tax rate $87,554,597 Weighted average cost of capital $32,190,949 Growth rate in FCFs from 2022 $61,469,113 30.00% 11.44% per annum 5.48% per annum Debt and liabilities Equity (book value) Year ending Sales revenue Operating expenses Depreciation EBIT Interest paid Tax payable Net income Growth 30-Jun-18 rate $78,528,535 3.20% $45,500,703 2.70% $22,321,855 4.10% $10,705,977 $3,908,199 7.30% $2,039,333 $4,758,445 30-Jun-19 30-Jun-20 30-Jun-21 30-Jun-22 $81,041,448 $83,634,774 $86,311,087 $89,073,042 $46,729,222 $47,990,911 $49,286,666 $50,617,406 $23,237,051 $24,189,770 $25,181,551 $26,213,994 $11,075,175 $11,454,093 $11,842,871 $12,241,642 $4,193,498 $4,499,623 $4,828,095 $5,180,546 $2,064,503 $2,086,341 $2,104,433 $2,118,329 $4,817,174 $4,868,129 $4,910,343 $4,942,767 Capital expenditure $16,170,094 6.00% Increase in working capital $2,551,414 2.50% $17,140,300 $18,168,718 $19,258,841 $20,414,371 $2,615,199 $2,680,579 $2,747,594 $2,816,284 (a) Work out last year's (year ending 30 June 2018) free cash flows and the projected free cash flows (30 June 2019 - 30 June 2022) from these extracts from the company's financial statements. (3 marks) (b) Work out the Terminal Value of the free cash flows in 30 June 2021, using constant growth rate from 2022. (2 marks) (c) Work out the enterprise value from the free cash flows and the terminal value. (2 marks) (d) Display the value per share of the equity in this company. (2 marks) (e) Recalculate the value per share, based on mid-year discounting (with a nominal conversion of the annual discount rate) of the free cash flows. (1 mark)

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

Fundamentals Of Futures And Options Markets

Authors: John C. Hull

4th Edition

0130176028, 9780130176028

More Books

Students also viewed these Finance questions