Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Forecasting and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Intel Corporation. Net revenue $ 44,223 $

Forecasting and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Intel Corporation.

Net revenue $ 44,223 $ 35,127 $ 37,586
Cost of sales 15,132 15,566 16,742
Gross margin 29,091 19,561 20,844
Research and development 6,576 5,653 5,722
Marketing, general and adminstrative 6,309 7,931 5,452
Restructuring and asset impairment charges -- 231 710
Amortization of acquisition-related intangibles 18 35 6
Operating expenses 12,903 13,850 11,890
Operating income 16,188 5,711 8,954
Gains (losses) on equity method investments, net 117 (147) (1,380)
Gains (losses) on other equity investments, net 231 (23) (376)
Interest and other, net 109 163 488
Income before taxes 16,645 5,704 7,686
Provisions for taxes 4,581 1,335 2,394
Net income $ 12,064 $ 4,369 $ 5,292

Assets
Current assets
Cash and cash equivalents $ 5,498 $ 3,987
Short-term investments 11,294 5,285
Trading assets 5,093 4,648
Accounts receivables, net 2,667 2,273
Inventories 3,757 2,935
Deferred tax assets 1,888 1,216
Other current assets 1,614 813
Total current assets 31,811 21,157
Property, plant and equipment, net 17,899 17,225
Marketable equity securities 1,008 773
Other long-term investments** 3,026 4,179
Goodwill 4,531 4,421
Other long-term assets 5,111 5,340
Total assets $63,386 $53,095
Liabilities
Currnet liabilities
Short-term debt $38 $172
Accounts payable 2,190 1,883
Accrued compensation and benefits 2,888 2,448
Accrued advertising 1,007 773
Deferred income on shipments to distributors 622 593
Other accrued liabilities 2,482 1,722
Total current liabilities 9,227 7,591
Long-term income taxes payable 190 193
Long-term debt 1,677 2,049
Long-term deferred tax liabilities 926 555
Other long-term liabilities 1,236 1,003
Total liabilities 13,256 11,391
Stockholders' equity:
Preferred stock, $0.001 par value -- --
Common stock, $0.001 par value, 10,000 shares authorized; 5,581 issued and 5,511 outstanding and capital in excess of par value 16,178 14,993
Accumulated other comprehensive income (loss) 333 393
Retained earnings 33,619 26,318
Total stockholders' equity 50,130 41,704
Total liabilities and stockholders' equity $ 63,386 $ 53,095

** These investments are operating assets as they relate to associated companies. (a) Compute Intel's net operating assets (NOA) for year-end 2010. 2010 NOA = $Answer

Incorrect

0.00 points out of 1.00

(b) Compute net operating profit after tax (NOPAT) for 2010, assuming a federal and state statutory tax rate of 37%.(Round your answer to the nearest whole number.)

2010 NOPAT = $

Answer

Incorrect

0.00 points out of 1.00

(c) Forecast Intel's sales, NOPAT, and NOA for years 2011 through 2014 using the following assumptions:

Sales growth 10%
Net operating profit margin (NOPM) 26%
Net operating asset turnover (NOAT) at fiscal year-end 1.50

Forecast the terminal period value using the assumptions above and assuming a terminal period growth of: 1%.

Sales (rounded two decimal places) $Answer Incorrect 0.00 points out of 1.00 $Answer Incorrect 0.00 points out of 1.00 $Answer Incorrect 0.00 points out of 1.00 $Answer Incorrect 0.00 points out of 1.00 $Answer Incorrect 0.00 points out of 1.00 $Answer Incorrect 0.00 points out of 1.00
Sales (rounded nearest whole number) Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00
NOPAT (rounded nearest whole number)* Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00
NOA (rounded nearest whole number)* Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00

* Use sales rounded to nearest whole number for this calculation.

(d) Estimate the value of a share of Intel common stock using the discounted cash flow (DCF) model as of December 25, 2010; assume a discount rate (WACC) of 11%, common shares outstanding of 5,511 million, and net nonoperating obligations (NNO) of $(21,178) million (NNO is negative which means that Intel has net nonoperating investments). Use your rounded answers for subsequent calculations.

DCF Model
Increase in NOA (rounded to nearest whole number) Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00
FCFF (NOPAT - Increase in NOA) Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00
Discount factor (rounded to 5 decimal places) Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00
Present value of horizon FCFF (rounded to nearest whole number) Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00 Answer Incorrect 0.00 points out of 1.00
Cum present value of horizon FCFF $Answer Incorrect 0.00 points out of 1.00 (rounded to nearest whole number)
Present value of terminal FCFF Answer Incorrect 0.00 points out of 1.00 (rounded to nearest whole number)
Total firm value Answer Incorrect 0.00 points out of 1.00 (rounded to nearest whole number)
Plus negative NNO Answer Incorrect 0.00 points out of 1.00 (enter as negative number)
Firm equity value $Answer Incorrect 0.00 points out of 1.00 (rounded to nearest whole number)
Shares outstanding (millions) Answer Incorrect 0.00 points out of 1.00 (rounded to nearest whole number)
Stock price per share $Answer Incorrect 0.00 points out of 1.00 (rounded to 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_2

Step: 3

blur-text-image_3

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

Fundamentals Of Strategy

Authors: Gerry Johnson, Kevan Scholes, Richard Whittington

2nd Edition

0273713108, 9780273713104

More Books

Students also viewed these Accounting questions