Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Davie Corp is considering acquiring Enterprise Inc and you are on the team that is valuing the potential target firm. Tiger Incs revenue growth rate

Davie Corp is considering acquiring Enterprise Inc and you are on the team that is valuing the potential target firm. Tiger Incs revenue growth rate is 10.2%, its COGS is 58% of sales, SG&A is 22% of sales, and NWC is 25% of sales. The forecast period for the valuation is 5 years, after which your team will apply a steady state growth rate is 6%. You are using a WACC rate of 13.5% and a tax rate is 32%. Initial year zero revenue is $10,000. Depreciation is $1350 per year, CAPEX is $1300 per year. The forecast period is 5 years.

  1. What are free cash flows per year?
  2. What is the terminal value (steady state value)?
  3. What is Enterprise Value for this firm?
  4. The firm has cash of $550, debt of $2000, and preferred stock of $750. What is the value of equity?
  5. If there are 120 shares outstanding, what is stock price?

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

Hospitality Industry Managerial Accounting

Authors: Raymond S. Schmidgall

8th Edition

0866124977, 9780866124973

More Books

Students also viewed these Accounting questions