Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

5. You have decided to use the discounted cash flow approach to value AFC. Based on the riskiness of the new business you believe a

image text in transcribed
image text in transcribed
5. You have decided to use the discounted cash flow approach to value AFC. Based on the riskiness of the new business you believe a 30 percent discount rate is appropriate. What is the forecasted value of the AFC to its equity holders? (Hint: Use the cash flows in Table 2 as a starting point.) Table 2 Projected Cash Flow Statements (In Millions) Year 1 Year 2 Year 3 Year 4 Year 5 $7 Sales $20 $53 $102 $117 $129 Cost of goods sold 10 26 51 59 65 Gross margin $10 $27 $ 51 $ 58 $ 64 General/administrative expenses 5 10 19 23 25 Debt service requirements 5 5 5 5 10 Pre-tax earnings $0 $12 $ 27 $ 30 $ 29 Taxes 0 5 12 13 14 Net income $0 $ 15 $ 17 $ 15 Depreciation/amortization 2 6 6 6 6 Terminal value 116 Net cash flow $ 2 $13 $ 21 $ 23 $137 Notes: (a) Depreciation/amortization expense is included in the cost of goods sold, yet it is a noncash charge. Thus, it must be added back to net income to obtain the net cash flow in each year. (b) The terminal value is the present value, as of the end of Year 5, of the equity cash flows that are expected to occur after Year 5. This value was obtained by assuming 10 percent annual growth in equity cash flows after Year 5 and a cost of equity of 30 percent: $21(1.10) Terminal value = $116. 0.30 -0.10

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

The Foundations Of Business Analysis

Authors: M Douglas Berg

1st Edition

1465222030, 9781465222039

More Books

Students also viewed these Finance questions

Question

1. What does Linda want to achieve in this conversation?

Answered: 1 week ago

Question

Why are stereotypes so resistant to change?

Answered: 1 week ago