Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Estimating Share Value Using the ROPI Model Following are forecasted sales, NOPAT, and NOA for Texas Roadhouse for 2016 through 2019. Forecast the terminal period

Estimating Share Value Using the ROPI Model

Following are forecasted sales, NOPAT, and NOA for Texas Roadhouse for 2016 through 2019.

Forecast the terminal period values assuming a 1% terminal period growth rate for all three model inputs: Sales, NOPAT, and NOA.

Round your answers to the nearest dollar.

Reported Forecast Horizon Terminal
$ thousands 2015 2016 2017 2018 2019 Period
Sales $1,807,368 $2,105,584 $2,453,005 $2,661,510 $2,887,738 Answer
NOPAT 102,495 172,658 201,146 218,244 236,795 Answer
NOA 662,502 771,842 899,195 975,627 1,058,555 Answer

a. Estimate the value of a share of TXRH common stock using the residual operating income (ROPI) model as of December 29, 2015; assume a discount rate (WACC) of 7%, common shares outstanding of 70,091 thousand, net nonoperating obligations (NNO) of $(14,680) thousand, and noncontrolling interest (NCI) from the balance sheet of $7,520 thousand. Note that NNO is negative because the companys cash exceeds its nonoperating liabilities.

Rounding instructions:

  • Use rounded answers for subsequent computations.

  • Round answers to the nearest whole number unless otherwise noted.
  • Round discount factor to 5 decimal places and stock price per share to two decimal places.
  • Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers.

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

Public Finance

Authors: Harvey S Rosen, Ted Gayer

9th International Edition

0071267883, 9780071267885

More Books

Students also viewed these Finance questions

Question

Solve the following 1,4 3 2TT 5x- 1+ (15 x) dx 5X

Answered: 1 week ago

Question

3. How can we use information and communication to generate trust?

Answered: 1 week ago