Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Estimating Share Value Using the DCF Model Following are forecasted sales, NOPAT, and NOA for AT&T for 2019 through 2022 Note: Complete the entire question

Estimating Share Value Using the DCF Model

Following are forecasted sales, NOPAT, and NOA for AT&T for 2019 through 2022

Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places.

a. Forecast the terminal period values assuming the following terminal period growth rate.

Assumption
Terminal period growth rate 2%

Reported Forecast Horizon Period Terminal
$ millions 2018 2019 2020 2021 2022 Period
Sales $170,756 $181,001 $191,861 $203,373 $215,576 Answer
NOPAT 20,895 22,082 23,407 24,812 26,300 Answer
NOA 369,039 390,931 414,387 439,251 465,607 Answer

b. Estimate the value of a share of AT&T common stock using the discounted cash flow (DCF) model as of December 31, 2018 using the following assumptions and the information above.

Assumptions
Discount rate (WACC) 5.70%
Common shares outstanding 7,281.6 million
Net nonoperating obligations (NNO) $175,155 million
Noncontrolling interest $9,795 million

Reported Forecast Horizon Terminal
($ millions) 2018 2019 2020 2021 2022 Period
Increase in NOA Answer Answer Answer Answer Answer
FCFF (NOPAT - Increase in NOA) Answer Answer Answer Answer Answer
Present value of horizon FCFF Answer Answer Answer Answer
Cum. present value of horizon FCFF Answer
Present value of terminal FCFF Answer
Total firm value Answer
Less (plus) NNO Answer
Less NCI Answer
Firm equity value Answer
Shares outstanding (millions) Answer
Stock price per share Answer

c. AT&T closed at $30.85 on February 20, 2019, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price?

AnswerHigherLower

d. If WACC has been 6.2%, what would the valuation estimate have been?

Value
Answer

What about if WACC has been 5.2%?

Value
Answer

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

Banking And Finance Managing The Moral Dimension

Authors: James Lynch

1st Edition

1855731762, 978-1855731769

More Books

Students also viewed these Finance questions

Question

What is meant by understanding the client's "expressive behavior?"

Answered: 1 week ago