Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A company reported the following numbers for the most recent fiscal year: Revenues $3,000 EBITDA $650 DA (Depreciation) $150 EBIT $500 - Interest Expenses $50

A company reported the following numbers for the most recent fiscal year:

Revenues

$3,000

EBITDA

$650

DA (Depreciation)

$150

EBIT

$500

- Interest Expenses

$50

Taxable Income

$450

Taxes

$135

Net Income

$315

Payout

$157.5

During the year, the company reported capital expenditures of $250 and an increase in net working capital of $40. The tax rate is 30%. Assume that we know the following: The companys FCF will grow at 8% per year for the next five years. The companys current cost of capital is 12%, which will stay at that level for the next 5 years. The company maintains a stable dividend policy, i.e., its payout ratio stays the same for all future years. At the end of year 5, the company is expected to become a mature business, facing a cost of capital of 8% (mature company levels). It will also maintain a constant debt-to-equity ratio (sustainable growth). At the end of year 5, the company is expected to have an ROE of 4%, and an ROA of 3%.

Assume also for simplicity that all cash flows are nominal and risky, and they occur at the end of the periods.

What is the FCF at year 3? [ Select ] ["$265", "$314", "$245", "None of the above", "$277"]

Estimate the companys terminal value at the end of year 5 from future FCFs. [ Select ] ["None of the above", "3,161", "2,990", "5,284", "4,861"]

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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

Accounting Principles

Authors: Jerry J Weygandt, Donald E Kieso, Paul D Kimmel

8th Edition

0471980196, 9780471980193

Students also viewed these Finance questions

Question

Where do you see yourself in 5/10 years?

Answered: 1 week ago