Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating

Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011.

Reported Horizon Period
(In millions) 2011 2012 2013 2014 2015 Terminal Period
Sales $ 3,750 $ 4,500 $ 5,400 $ 6,480 $ 7,776 $ 7,853
NOPAT 464 581 679 815 957 978
NOA 1,350 1,624 1,922 2,306 2,798 2,827

Answer the following requirements assuming a discount rate (WACC) of 13.3%, a terminal period growth rate of 1%, common shares outstanding of 86.2 million, and net nonoperating obligations (NNO) of $(288) million (negative NNO reflects net nonoperating assets such as investments rather than net obligations). (a) Estimate the value of a share of Abercrombie & Fitch common stock using the discounted cash flow (DCF) model as of January 29, 2011. Rounding instructions: Round answers to the nearest whole number unless noted otherwise. Use your rounded answers for subsequent calculations.

Reported Horizon Period
(In millions) 2011 2012 2013 2014 2015 Terminal Period
Increase in NOA Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

FCFF (NOPAT - Increase in NOA) Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Discount factor [1 / (1 + rw)t ] (round to 5 decimal places) Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Present value of horizon FCFF Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Answerimage text in transcribed

Cumulaitve present value of horizon FCFF $ Answerimage text in transcribed

Present value of terminal FCFF Answerimage text in transcribed

Total firm value Answerimage text in transcribed

Plus negative NNO Answerimage text in transcribed

(enter as negative number)
Firm equity value $Answerimage text in transcribed

Shares outstanding (millions) Answerimage text in transcribed

(round one decimal place)
Stock price per share $Answerimage text in transcribed

(round two decimal places)

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

Multinational Finance

Authors: Kirt C. Butler

3rd Edition

0324177453, 978-0324177459

More Books

Students also viewed these Finance questions

Question

What is the preferred personality?

Answered: 1 week ago