Question
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
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