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. INTEL CORPORATION Consolidated Statements of

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

INTEL CORPORATION Consolidated Statements of Income
Year Ended (In millions) Dec. 25, 2010 Dec. 26, 2009 Dec. 27, 2008
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 administrative 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

*This should be considered as operating income.

INTEL CORPORATION Consolidated Balance Sheets
As of Year-Ended (In millions, except par value) Dec. 25, 2010 Dec. 26, 2009
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
Current 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

(b) Compute net operating profit after tax (NOPAT) for 2010, assuming a federal and state statutory tax rate of 37%.

HINT: Gains/losses on equity method investments are considered operating income. Round your answer to the nearest whole number. 2010 NOPAT = $Answer

(c) Use the parsimonious forecast method, as shown in Analysis Insight box on page 13-4, to forecast Ciscos sales, NOPAT, and NOA for 2011 through 2014 and the terminal period 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%.

INTC Reported Forecast Horizon Terminal
($ millions) 2010 2011 Est. 2012 Est. 2013 Est. 2014 Est. Period
Sales (rounded two decimal places) Answer

Answer

Answer

Answer

Answer

Answer

Sales (rounded nearest whole number) Answer

Answer

Answer

Answer

Answer

Answer

NOPAT (rounded nearest whole number)* Answer

Answer

Answer

Answer

Answer

Answer

NOA (rounded nearest whole number)* Answer

Answer

Answer

Answer

Answer

Answer

* 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).

Instructions:

  • Use your rounded answers for subsequent calculations.

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

  • Round discount factors to 5 decimal places.
  • Round stock price per share to two decimal places.
  • Use a negative sign with your NNO answer.

INTC Reported Forecast Horizon Terminal
($ millions) 2010 2011 Est. 2012 Est. 2013 Est. 2014 Est. Period
DCF Model
Increase in NOA Answer

Answer

Answer

Answer

Answer

FCFF (NOPAT - Increase in NOA) Answer

Answer

Answer

Answer

Answer

Discount factor 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

Firm equity value Answer

Shares outstanding (millions) Answer

Stock price per share Answer

(e) Intel (INTC) stock closed at $22.14 on February 18, 2011. How does your valuation estimate compare with this closing price? What do you believe are some reasons for the difference? What investment decision is suggested from your results? (Select all that apply) Answeryesno

Our stock price estimate is higher than the INTC market price as of February 18, 2011, indicating that we believe the stock is undervalued. Answeryesno

Our lower stock price estimate may be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts model assumptions. Answeryesno

Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Answeryesno

Our higher stock price estimate may be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts model assumptions.

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

Essentials Of Health Care Finance

Authors: William O. Cleverley, Andrew E. Cameron

6th Edition

0763742368, 978-0763742362

More Books

Students also viewed these Finance questions

Question

Review the outcome research for family therapy.

Answered: 1 week ago