Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Following are forcasts of P&Gs sales, net operating profit after tax (NOPAT), and net operating assets (NOA). We assume a terminal growth rate of 4%

Following are forcasts of P&Gs sales, net operating profit after tax (NOPAT), and net operating assets (NOA). We assume a terminal growth rate of 4%

HORIZON PERIOD REPORTED
IN MILLIONS 2013 2014 2015 2016 2017 TERMINAL PERIOD
SALES GROWTH 1.5% 4.0% 4.0% 4.0% 4.0%
SALES (UNROUNDED $84,167

$85,429.51

($84,167X1.015)

$88,846.69

($85,429.51X1.04)

$92400.56

($88,846.69X1.04)

$96,096.58

($92,400.56X1.04)

$99,940.44

($96,09658X1.0)

SALES (ROUNDED) $84,167 $85,430 $88,847 $92,401 $96,097 $99,940
NOPAT $11,174 $11,362 $11,817 $12,289 $12,781 $13,292
NOA $94,305 $95,989 $99,828 $103,821 $107,974 $112,292

Use the forecasts above to compute P&Gs free cash flows to the firm (FCFF) and an estimate of its stock value using the DCF model. Make the following assumptions: discount rate (WACC) of 7 % (Bloomberg estimate as of August 2013), shares outstanding of 2,742.3 million, net nonoperating obligations (NNO) of $25,596 million, and noncontrolling interest (NCI) from the balance sheet of $645 million.

QUESTION

1. What is the Present Value of terminal FCFF?

2. what is the Total Firm Value?

3. what is the NNO?

4. Given the NCI is 645, what is the Firm's equity value?

5. what is the Stock Value per share?

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 Accounting The Impact On Decision Makers

Authors: Gary A Porter, Curtis L Norton

7th Edition

1439080526, 9781439080528

More Books

Students also viewed these Finance questions

Question

What is a DataSet, and why is it considered to be disconnected?

Answered: 1 week ago