Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Can Net Operating Assets (NOA) be higher than Sales? This is the beginning of my DCFM for the Nintendo Company; does this look like it

Can Net Operating Assets (NOA) be higher than Sales? This is the beginning of my DCFM for the Nintendo Company; does this look like it could be correct?

image text in transcribed

WACC 1.27% Growth Rate Sales NOPM NOAT NOA NOPAT Increase in NOA Free Cash Flow to Firm Discount Factor PV of Horizon Sum of Horizon PV of Terminal Total Firm Value Less NNO Less NCI Firm Equity Value Shares Outstanding Stock Value Per Share Discounted Cash Flow Model ($ millions) Reported 2021 $16,534 31.60% 0.8 $20,668 $5,230 2022 3.50% 2023 Horizon 3.50% 2024 3.50% 2025 3.50% Terminal 2% WACC 1.27% Growth Rate Sales NOPM NOAT NOA NOPAT Increase in NOA Free Cash Flow to Firm Discount Factor PV of Horizon Sum of Horizon PV of Terminal Total Firm Value Less NNO Less NCI Firm Equity Value Shares Outstanding Stock Value Per Share Discounted Cash Flow Model ($ millions) Reported 2021 $16,534 31.60% 0.8 $20,668 $5,230 2022 3.50% 2023 Horizon 3.50% 2024 3.50% 2025 3.50% Terminal 2%

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

Contemporary Issues In Finance

Authors: Simon Grima, Frank Bezzina, Inna Romanova

1st Edition

1786359073, 978-1786359070

More Books

Students also viewed these Finance questions

Question

What are the objectives of performance appraisal ?

Answered: 1 week ago

Question

State the uses of job description.

Answered: 1 week ago

Question

1. Identify three approaches to culture.

Answered: 1 week ago

Question

2. Define communication.

Answered: 1 week ago

Question

4. Describe how cultural values influence communication.

Answered: 1 week ago