Firebird's current EBIT is 1,963, and its current interest expense is 650. It has a current...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Firebird's current EBIT is 1,963, and its current interest expense is 650. It has a current capital spending of 146 and a current depreciation and amortization of 28. The effective tax rate and marginal tax rate for Firebird happens to be the same, which is 26.50%. For the current year, Firebird has inventories of 11, accounts receivable of 179, accounts payable of 4, a book value of debt of 2,672, a book value of equity of 11,596, a cash and marketable securities value of 4,696, and a non-cash operating assets value of 10,443. For the previous year-end, Firebird has inventories of 24, accounts receivable of 58, accounts payable of 1, a book value of debt of 2,667, a book value of equity of 11,392, a cash and marketable securities value of 4,225, and a non-operating assets value of 10,497. Firebird is currently being traded on NYSE and its most recent stock price is $49.73 per share. One U.S. dollar is now worth 1.33 Canadian dollars. It currently has 767 million common shares outstanding. The firm has some preferred shares outstanding, and its aggregated market value is calculated to be 2,500. The firm has no convertible debts outstanding at the moment. The current nominal 10 year Treasury bond quarterly yield to maturity is 0.5975%, and your team decides to use the annual percentage rate instead of the annual effective rate. Canada currently has an inflation rate of 1.42%. Your team members believe in precise nominal risk free rate rather than the Fisher Effect. Based on the firm's interest rate coverage ratio and your analysis on the rating of the company's notes, you found the company default spread to be 1.87%. The Canadian and the U.S. equity risk premium are the same and equals to 5.04%. China currently has a country default spread of 0.76%. The standard deviation in the Shanghai Composite Stock Market Index is 33.75% and the standard deviation in Chinese government bond is 30.00%. Firebird gets 47.86% of its revenues in the U.S., 23.43% of its revenue in Canada and the rest of its revenue from China. However, you fail to acquire the percentage revenue the average Canadian firm gets in Canada. Your team went through votes and 4 out of 6 are supporting the operation based beta exposure approach for the cost of equity. One of your teammate did an excellent job on estimating the bottom-up beta, and the estimated value of the unlevered beta is 0.75 for the current year. Your teammates estimated the current ROC to increase about 15.00% next year based on the trend analysis from the last 5 years. Based on the qualitative analysis, you decided to use a three-stage DCF model and a high growth period of 5 years for Firebird. The growth rate will remain its value during the first year of the high growth period and gradually transit to the growth rate in the stable growth period during the following years in the high growth period. In the stable growth period, you estimated the ROC to be 2% higher than the wace in the stable growth period. The growth rate in the stable growth period is set to be 1% higher than the current long term risk free rate, and you need to compute the wace in the stable growth period. You consider three aspects when calculating the wacc: firstly, have the beta set to 1; secondly, take the average of the debt to equity ratio of your firm and the industry average debt to equity ratio, which is 0.35 for the video game industry here, use the average of these two ratios as your debt ratios in the stable growth period. Thirdly, consider the emerging market country risk premium shrink to half of its current size in the stable growth period. Your team is assuming the growth rate and the cost of capital to gradually change to the stable growth rate and stable cost of capital, respectively, in a straight line fashion. While calculating the market value of debt, the pretax cost of debt is assumed to be fixed across the years. Your team decided to ignore the short- term debt, and you estimated that the firm has a 5-year average maturity of debt. In addition, you decided to do no adjustment on the market value of equity. Last but not the least, your team decided to capitalize the R&D expenses and convert the operating lease expenses to debt. The current R&D expense is 1,148. You estimated a 3-year amortizable life for the R&D, and the R&D expenses one year ago to 3 years ago are 1,103, 1,008, and 676, respectively. You assumed that R&D expenses are spent at the end of each year. The current operating lease expense is 39. You estimated a 6-year life for the operating lease assets, and the future commitments from year one to year six are 56, 67, 51, 46, 38, and 60, respectively. You decided to use a straight line depreciation method for both R&D and operating lease expenses. After a sip of water (sorry, no coffee) and with a bitter smile on your face, you begin the many hours journey of calculating the intrinsic value for Firebird: a) What is the current year FCFF (FCFF0) for Firebird? b) What is the current year weighted average cost of capital (wacc0) for Firebird? c) What is the terminal value at the end of the high growth period? d) What is the firm value now according to your fundamental analysis? e) Is Firebird overvalued or undervalued? By how much in percentage? Firebird's current EBIT is 1,963, and its current interest expense is 650. It has a current capital spending of 146 and a current depreciation and amortization of 28. The effective tax rate and marginal tax rate for Firebird happens to be the same, which is 26.50%. For the current year, Firebird has inventories of 11, accounts receivable of 179, accounts payable of 4, a book value of debt of 2,672, a book value of equity of 11,596, a cash and marketable securities value of 4,696, and a non-cash operating assets value of 10,443. For the previous year-end, Firebird has inventories of 24, accounts receivable of 58, accounts payable of 1, a book value of debt of 2,667, a book value of equity of 11,392, a cash and marketable securities value of 4,225, and a non-operating assets value of 10,497. Firebird is currently being traded on NYSE and its most recent stock price is $49.73 per share. One U.S. dollar is now worth 1.33 Canadian dollars. It currently has 767 million common shares outstanding. The firm has some preferred shares outstanding, and its aggregated market value is calculated to be 2,500. The firm has no convertible debts outstanding at the moment. The current nominal 10 year Treasury bond quarterly yield to maturity is 0.5975%, and your team decides to use the annual percentage rate instead of the annual effective rate. Canada currently has an inflation rate of 1.42%. Your team members believe in precise nominal risk free rate rather than the Fisher Effect. Based on the firm's interest rate coverage ratio and your analysis on the rating of the company's notes, you found the company default spread to be 1.87%. The Canadian and the U.S. equity risk premium are the same and equals to 5.04%. China currently has a country default spread of 0.76%. The standard deviation in the Shanghai Composite Stock Market Index is 33.75% and the standard deviation in Chinese government bond is 30.00%. Firebird gets 47.86% of its revenues in the U.S., 23.43% of its revenue in Canada and the rest of its revenue from China. However, you fail to acquire the percentage revenue the average Canadian firm gets in Canada. Your team went through votes and 4 out of 6 are supporting the operation based beta exposure approach for the cost of equity. One of your teammate did an excellent job on estimating the bottom-up beta, and the estimated value of the unlevered beta is 0.75 for the current year. Your teammates estimated the current ROC to increase about 15.00% next year based on the trend analysis from the last 5 years. Based on the qualitative analysis, you decided to use a three-stage DCF model and a high growth period of 5 years for Firebird. The growth rate will remain its value during the first year of the high growth period and gradually transit to the growth rate in the stable growth period during the following years in the high growth period. In the stable growth period, you estimated the ROC to be 2% higher than the wace in the stable growth period. The growth rate in the stable growth period is set to be 1% higher than the current long term risk free rate, and you need to compute the wace in the stable growth period. You consider three aspects when calculating the wacc: firstly, have the beta set to 1; secondly, take the average of the debt to equity ratio of your firm and the industry average debt to equity ratio, which is 0.35 for the video game industry here, use the average of these two ratios as your debt ratios in the stable growth period. Thirdly, consider the emerging market country risk premium shrink to half of its current size in the stable growth period. Your team is assuming the growth rate and the cost of capital to gradually change to the stable growth rate and stable cost of capital, respectively, in a straight line fashion. While calculating the market value of debt, the pretax cost of debt is assumed to be fixed across the years. Your team decided to ignore the short- term debt, and you estimated that the firm has a 5-year average maturity of debt. In addition, you decided to do no adjustment on the market value of equity. Last but not the least, your team decided to capitalize the R&D expenses and convert the operating lease expenses to debt. The current R&D expense is 1,148. You estimated a 3-year amortizable life for the R&D, and the R&D expenses one year ago to 3 years ago are 1,103, 1,008, and 676, respectively. You assumed that R&D expenses are spent at the end of each year. The current operating lease expense is 39. You estimated a 6-year life for the operating lease assets, and the future commitments from year one to year six are 56, 67, 51, 46, 38, and 60, respectively. You decided to use a straight line depreciation method for both R&D and operating lease expenses. After a sip of water (sorry, no coffee) and with a bitter smile on your face, you begin the many hours journey of calculating the intrinsic value for Firebird: a) What is the current year FCFF (FCFF0) for Firebird? b) What is the current year weighted average cost of capital (wacc0) for Firebird? c) What is the terminal value at the end of the high growth period? d) What is the firm value now according to your fundamental analysis? e) Is Firebird overvalued or undervalued? By how much in percentage?
Expert Answer:
Answer rating: 100% (QA)
a Current Year FCFF FCFF0 for Firebird NetWorkingCapital Current YearPrevious Year Accounts Receivab... View the full answer
Related Book For
Financial Reporting and Analysis
ISBN: 978-0078025679
6th edition
Authors: Flawrence Revsine, Daniel Collins, Bruce, Mittelstaedt, Leon
Posted Date:
Students also viewed these accounting questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Starting with acetylene as your only source of carbon atoms, identify how you would prepare each member of the following homologous series of aldehydes: a. Ethanal b. Propanal c. Butanal d. Pentanal
-
Use both nodal and loop analyses to find Vo in the circuit if figure. 1 1 K 1 K 1 2V 12 V 2 2 2 V, 1 V , 4 mA
-
Consider an object of characteristic length \(0.015 \mathrm{~m}\) and a situation for which the temperature difference is \(10^{\circ} \mathrm{C}\). Evaluating thermophysical properties at the...
-
Refer to the stockholders' equity of Sterling Trust in Short Exercise 13-9. Sterling has not declared preferred dividends for 5 years (including the current year). Compute the book value per share of...
-
Larissa Company has a unit selling price of $250, variable costs per unit of $170, and fixed costs of $140,000. Compute the break-even point in units using (a) The mathematical equation and (b)...
-
17) An ice cube is melting at a Rate of 12 cubic inc. per minute. How fast is the edge x of the cube is decreasing, when x = 4 inc. ? (hint: Use Vx) 18) A spherical balloon is inflated at a Rate of 4...
-
This and similar cases in later chapters focus on the financial statements of a real company: The Coca-Cola Company and Subsidiaries (NYSE: KO), a total beverage company whose products are sold in...
-
Your employer is trying to select from a list of possible capital projects. The projects, along with their cost and benefits, are listed below. The capital budget available is $1 million. In addition...
-
Consider each of the following independent situations: Required: For each situation, calculate the missing amount. Beginning Retained Ending Net Income for Dividends for Retained the Year the Year...
-
= 1.0 x 2. Consider a homogeneous GaAs semiconductor at T 300 K with Na 1016 cm3 and Na = 0. (a) Calculate the thermal-equilibrium values of electron and hole concentrations. (b) For an applied...
-
Because of your superb performance as a Lead Cost Accountant, the CFO has promoted you to the Cost Accounting Department Manager position. In one of your first tasks as the Manager, the CFO invited...
-
The current stock price is at RM8 with a volatility of 0.35. You buy a put option with the exercise price of RM7.5 and the time to expiration is 3 months from now. The risk-free interest rate is 2%....
-
Barb plans to landscape the backyard of the duplex at a cost of $27,000 and hopes to deduct some of the landscaping costs. The builder did not include appliances with Unit B, so she had to purchase a...
-
Based on the database you are developing for your data management project, please describe the transaction types that will be used to update your database. For instance, for a dinner social club...
-
Suppose you need to answer any four of seven essay questions on a history test and you can answer them in any order. a. How many different question combinations are possible? b. What is the...
-
On January 1, 2014, Wade Crimbring, Inc., a dealer in used manufacturing equipment, sold a CNC milling machine to Fletcher Bros., a new business that plans to fabricate utility trailers. To conserve...
-
On December 31, 2014, Ball Company leased a machine from Cook for a 10-year period, expiring December 30, 2024. Annual payments of $100,000 are due on December 31. The first payment was made on...
-
For the month of December 2014, Ranger Corporations records show the following information: Cash received on accounts receivable $35,000 Cash sales 30,000 Accounts receivable, December 1, 2014 80,000...
-
What are some inquiries an auditor can make when examining revenue and expense to add value to the audit?
-
List seven examples of matters of interest to an auditor that may be found in a review of minutes of meetings of stockholders and board of directors.
-
List four expense accounts that would usually be analyzed and indicate the reasons.
Study smarter with the SolutionInn App