Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Cerveo generated the attached market and financial data for use in forecasting its share price. C/O Free Cash Flow Model Data Set(1).jpg What is the

image text in transcribed
image text in transcribed
Cerveo generated the attached market and financial data for use in forecasting its share price. C/O Free Cash Flow Model Data Set(1).jpg What is the forecasted stock price per share of the Company at the beginning of 2016 assuming a WACC of 6% and an increasing perpetuity (continuing value) of FCFF at the terminal period of $1.35 billion? 3. Between $2.75 and $3.00 per share b. Between $2.00 and $2.50 per share Between $3.00 and $3.25 per share d. Between $2.50 and $2.75 per share Cenveo Market and Financial Data Assume the following: Market value of equity Total firm market value Beta Average borrowing rate Marginal tax rate Long term growth rate in net sales Risk free rate Expected market return NOA at t=0 NOPAT (percentage of net sales) Common shares outstanding Net nonoperating obligations (NNO) Common shares outstanding $142.13 million $1,242.13 million 1.88 7.60% 35.00% 3.00% 1.50% 8.00% 787.000 8.00% 67.68 million $1,420.00 million $67.68 million 2016 Forecast Horizon 2017 2018 2019 2020 Terminal Period Horizon Forecast Period Projected sales growth Net sales (rounded and millions) NOPAT NOA Increase in NOA 2.00% $1,800 $144 800 $13 2.00% $1,836 $147 $816 $16 2.00% $1,873 $150 $832 $16 2.00% $1,910 $153 $849 $17 2.00% $1,948 $156 $866 $17 3.00% $2,007 $161 $892 $26 Cerveo generated the attached market and financial data for use in forecasting its share price. C/O Free Cash Flow Model Data Set(1).jpg What is the forecasted stock price per share of the Company at the beginning of 2016 assuming a WACC of 6% and an increasing perpetuity (continuing value) of FCFF at the terminal period of $1.35 billion? 3. Between $2.75 and $3.00 per share b. Between $2.00 and $2.50 per share Between $3.00 and $3.25 per share d. Between $2.50 and $2.75 per share Cenveo Market and Financial Data Assume the following: Market value of equity Total firm market value Beta Average borrowing rate Marginal tax rate Long term growth rate in net sales Risk free rate Expected market return NOA at t=0 NOPAT (percentage of net sales) Common shares outstanding Net nonoperating obligations (NNO) Common shares outstanding $142.13 million $1,242.13 million 1.88 7.60% 35.00% 3.00% 1.50% 8.00% 787.000 8.00% 67.68 million $1,420.00 million $67.68 million 2016 Forecast Horizon 2017 2018 2019 2020 Terminal Period Horizon Forecast Period Projected sales growth Net sales (rounded and millions) NOPAT NOA Increase in NOA 2.00% $1,800 $144 800 $13 2.00% $1,836 $147 $816 $16 2.00% $1,873 $150 $832 $16 2.00% $1,910 $153 $849 $17 2.00% $1,948 $156 $866 $17 3.00% $2,007 $161 $892 $26

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

Real Estate Finance And Investments

Authors: William Brueggeman, Jeffrey Fisher

16th Edition

1259919684, 978-1259919688

More Books

Students also viewed these Finance questions