Question
Complete DCF valuation using the provided information and assumptions. Management Projections and Assumptions for Synergy Corporation as of 1/1/2020 Item/Year 2020 2021 2022 2023 2024
Complete DCF valuation using the provided information and assumptions.
Management Projections and Assumptions for Synergy Corporation as of 1/1/2020 | |||||
Item/Year | 2020 | 2021 | 2022 | 2023 | 2024 |
Sales (10% annual growth 2020-2024) | $ 100.00 | $ 110.00 | $ 121.00 | $ 133.10 | $ 146.41 |
CAPX ($mm) | $ 10.00 | $ - | $ 15.00 | $ 15.00 | $ - |
Depreciation ($mm) | $ 5.00 | $ 6.00 | $ 6.01 | $ 8.00 | $ 10.00 |
OTHER ASSUMPTIONS | |||||
Sales for 2019 are $80 million | |||||
Accounts Rec 12/31/2019 is $15 million | |||||
Inventory 12/31/2019 is $10 million | |||||
Accounts Pay 12/31/2019 is $5 million | |||||
Optimal Leverage ratio is 40% | |||||
Equity Beta is 1.00 | |||||
Cost of Debt before tax savings is 6.66% | |||||
Risk-free rate is 4% | |||||
Equity Risk Premium is 6% | |||||
Add-on Size premium is 4% | |||||
Nominal Perpetuity Growth rate is 6% | |||||
Expected inflation rate is 3% | |||||
Nominal ROI in Perpetuity is 18% | |||||
Number of shares is 12 million | |||||
Cash as of 12/31/2019 is $33 mm | |||||
Tax rate is 40% all years | |||||
Under-funded Pension Liability $87.12 mm | |||||
Face Value of Debt $200mm | |||||
Stnd-alone | Synergy | ||||
EBIT margin thru 2024 | 50.0% | 55.1% | |||
EBIT margin after 12/31/2024 | 40.0% | 44.0% |
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