Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of

Estimating Share Value Using the DCF Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 31, 2013, for Wal-Mart Stores, Inc.

Reported Horizon Period
(In millions) 2013 2014 2015 2016 2017 Terminal Period
Sales $469,162 $492,620 $517,251 $543,114 $570,269 $575,972
NOPAT 19,056 20,197 21,207 22,268 23,381 23,615
NOA 128,612 134,964 141,713 148,798 156,238 157,801

Answer the following requirements assuming a discount rate (WACC) of 7%, a terminal period growth rate of 1%, common shares outstanding of 3,314 million, net nonoperating obligations (NNO) of $46,874 million, and noncontrolling interest (NCI) on the balance sheet of $5,395 million.

(a) Estimate the value of a share of Wal-Mart's common stock using the discounted cash flow (DCF) model as of January 31, 2013.

Rounding instructions:

  • Round your answers to the nearest whole number except for the discount factors and the stock price per share.

  • Round the discount factors to five decimal places and the stock price to two decimal places.

  • Use your rounded answers for subsequent calculations.

Do not use negative signs with any of your answers below.

Reported Forecast Horizon
WMT (In millions) 2013 2014 2015 2016 2017 Terminal Period
Increase in NOA Answer Answer Answer Answer Answer
FCFF (NOPAT - Increase in NOA Answer Answer Answer Answer Answer
Discount factor [1/(1+rw)t] (round 5 decimal places) Answer Answer Answer Answer
Present value of horizon FCFF Answer Answer Answer Answer
present value of horizon FCFF Answer
Present value of terminal FCFF Answer
Total firm value Answer
NNO Answer
NCI Answer
Firm equity value Answer
Shares outstanding (millions) Answer
Stock price per share Answer (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

Financial Institutions Management

Authors: Anthony Saunders, Marcia Cornett

8th Edition

0078034809, 978-0078034800

More Books

Students also viewed these Finance questions