Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Assume that you are an equity analyst and you have been asked to generate a twelve month forward price target for ShopSmart Plc, a retail
Assume that you are an equity analyst and you have been asked to generate a twelve month forward price target for ShopSmart Plc, a retail company. You decide to use the discounted Free Cash Flow to Firm (FCFF) valuation model. For the year just ended you have collected the following information on ShopSmart PLC Net Income: 260 m Sales: 2,600 m Depreciation: 100 m Investment in fixed capital: 180 m Interest expense: 110 m The working capital has increased from 55m at the beginning of the year to 95m at the year- end Effective tax rate: 30% Current market value of the outstanding debt: 1,800 m Number of shares outstanding: 10 m Current P/E (price-to-earnings): 25 The company's target capital structure is 30% debt, and 70% equity Before-tax cost of debt 6% Risk free rate: 5% Market risk premium: 5% The stock's beta: 1.3 " You forecast that the FCFF and Net Income will grow at 7% per annum over the next three years. Due to uncertainty beyond this three-year forecast horizon, you decide to estimate the terminal value (at the forecast horizon) by using the sector's historic-average EV/Sales (Enterprise Value-to-Sales) multiple of 4. You also forecast that future years' net profit margin will remain constant, and will be equal to the margin of the year just ended. Reminder of the FCFF formula: FCFF Net Income Net Noncash Charges +Interest Expense x (1-tax rate)- Fixed Capital Investment- Working Capital Investment Required: Generate the twelve month forward price target for ShopSmart Pic using the FCFF valuation approach, and state and justify your investment workings. for the stock. Please show your
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