Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Forecasting with the Parsimonious Method and Estimating Share Value Using the DCF Model Following are income statements and balance sheets for Cisco Systems. Years Ended
Forecasting with the Parsimonious Method and Estimating Share Value Using the DCF Model Following are income statements and balance sheets for Cisco Systems.
Years Ended December ($ millions) Revenue Cisco Systems Consolidated Statements Product Service Total revenue of Income July 27, 2019 July 28, 2018 $39,005 $36,709 12,899 12,621 51,904 49,330 14,863 14,427 4,375 4,297 19,238 18,724 32,666 30,606 6,577 6,332 9,571 9,242 1,827 2,144 150 221 322 358 18,447 18,297 14,219 12,309 1,308 1,508 (859) (943) (97) 165 352 730 14,571 13,039 2,950 12,929 $11,621 $110 Cost of sales Product Service Total cost of sales Gross margin Operating expenses Research and development Sales and marketing General and administrative Amortization of purchased intangible assets Restructuring and other charges Total operating expenses Operating income Interest income Interest expense Other income (loss), net Interest and other income (loss), net Income before provision for income taxes Provision for income taxes Net income Cisco Systems Inc. Consolidated Balance Sheets In millions, except par value Assets Current assets Cash and cash equivalents Investments Accounts receivable, net of allowance for doubtful accounts Inventories Financing receivables, net Other current assets Total current assets Property and equipment, net Financing receivables, net Goodwill Purchased intangible assets, net Deferred tax assets Other assets Total assets Liabilities and equity Current liabilities Short-term debt Accounts payable Income taxes payable Accrued compensation Deferred revenue Other current liabilities Total current liabilities Long-term debt Income taxes payable Deferred revenue Other long-term liabilities Total liabilities Equity: Cisco shareholders' equity Preferred stock, no par value: 5 shares authorized; none issued and outstanding Common stock and additional paid-in capital, $0.001 par value: 20,000 shares authorized; 4,250 and 4,614 shares issued and outstanding at July 27, 2019, and July 28, 2018, respectively (Accumulated deficit) Retained earnings Accumulated other comprehensive income (loss) Total Cisco shareholders' equity Total equity Total liabilities and equity July 27, 2019 July 28, 2018 $11,750 $8,934 21,663 37,614 5,491 5,554 1,383 1,846 5,095 4,949 2,373 2,940 47,755 61,837 2,789 3,006 4,958 4,882 33,529 31,706 2,201 2,552 4,065 3,219 2,496 1,582 $97,793 $108,784 $10,191 $5,238 2,059 1,904 1,149 1,004 3,221 2,986 10,668 11,490 4,424 4,413 31,712 27,035 14,475 20,331 8,927 8,585 7,799 8,195 1,309 1,434 64,222 65,580 40,266 42,820 (5,903) 1,233 (792) (849) 33,571 43,204 33,571 43,204 $97,793 $108,784 (a) Compute net operating assets (NOA) for 2019. Hint: Treat Financing receivable as operating assets. NOA = $ (b) Compute net operating profit after tax (NOPAT) for 2019, assuming a federal and state statutory tax rate of 22%. Assume that all items on the 2019 income statement will persist.(Round your answer to the nearest whole number.) 2019 NOPAT = $ (c) Use the parsimonious forecast method, as shown in Analysis Insight box on page 13-4, to forecast Cisco's sales, NOPAT, and NOA for 2020 through 2023 and the terminal period using the following assumptions. Sales growth 2020-2023 Terminal growth 5% 1% 2019 rate rounded to three decimal places Net operating profit margin Net operating asset turnover 2019 rate rounded to three decimal places Forecast Horizon CSCO ($ millions) Reported 2019 Terminal Period 2021 Est. Sales (rounded two decimal places) $ $ $ $ $ $ Sales (rounded nearest whole number) NOPAT (rounded nearest whole number)* NOA (rounded nearest whole number)* * Use sales rounded to nearest whole number for this calculation. (d) Estimate the value of a share of Cisco common stock using the discounted cash flow (DCF) model as of July 27, 2019; assume a discount rate (WACC) of 7.6%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(8,747) million (NNO is negative, which means that Cisco has net nonoperating investments) Instructions: Use your rounded answers for subsequent calculations. Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Use a negative sign with your NNO answer. CSCO Forecast Horizon Reported 2019 Terminal Period ($ millions) 2020 Est. 2023 Est. DCF Model Increase in NOA FCFF (NOPAT - Increase in NOA) Discount factor Present value of horizon FCFF Cum present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO Firm equity value $ Shares outstanding (millions) Stock price per share $ $ 2020 Est. 2021 Est. $ $ 2022 Est. 2022 Est. $ 2023 Est. $ (e) Cisco stock closed at $48.42 on September 5, 2019, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? What do you believe are some reasons for the difference? What investment decision is suggested from your results? (Select all that apply) Our stock price estimate is lower than the CSCO market price as of September 5, 2019, indicating that we believe the stock is overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate may be due to more pessimistic forecasts or a higher discount rate compared to other investors' and analysts model assumptions. Our higher stock price estimate may be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts model assumptions. Years Ended December ($ millions) Revenue Cisco Systems Consolidated Statements Product Service Total revenue of Income July 27, 2019 July 28, 2018 $39,005 $36,709 12,899 12,621 51,904 49,330 14,863 14,427 4,375 4,297 19,238 18,724 32,666 30,606 6,577 6,332 9,571 9,242 1,827 2,144 150 221 322 358 18,447 18,297 14,219 12,309 1,308 1,508 (859) (943) (97) 165 352 730 14,571 13,039 2,950 12,929 $11,621 $110 Cost of sales Product Service Total cost of sales Gross margin Operating expenses Research and development Sales and marketing General and administrative Amortization of purchased intangible assets Restructuring and other charges Total operating expenses Operating income Interest income Interest expense Other income (loss), net Interest and other income (loss), net Income before provision for income taxes Provision for income taxes Net income Cisco Systems Inc. Consolidated Balance Sheets In millions, except par value Assets Current assets Cash and cash equivalents Investments Accounts receivable, net of allowance for doubtful accounts Inventories Financing receivables, net Other current assets Total current assets Property and equipment, net Financing receivables, net Goodwill Purchased intangible assets, net Deferred tax assets Other assets Total assets Liabilities and equity Current liabilities Short-term debt Accounts payable Income taxes payable Accrued compensation Deferred revenue Other current liabilities Total current liabilities Long-term debt Income taxes payable Deferred revenue Other long-term liabilities Total liabilities Equity: Cisco shareholders' equity Preferred stock, no par value: 5 shares authorized; none issued and outstanding Common stock and additional paid-in capital, $0.001 par value: 20,000 shares authorized; 4,250 and 4,614 shares issued and outstanding at July 27, 2019, and July 28, 2018, respectively (Accumulated deficit) Retained earnings Accumulated other comprehensive income (loss) Total Cisco shareholders' equity Total equity Total liabilities and equity July 27, 2019 July 28, 2018 $11,750 $8,934 21,663 37,614 5,491 5,554 1,383 1,846 5,095 4,949 2,373 2,940 47,755 61,837 2,789 3,006 4,958 4,882 33,529 31,706 2,201 2,552 4,065 3,219 2,496 1,582 $97,793 $108,784 $10,191 $5,238 2,059 1,904 1,149 1,004 3,221 2,986 10,668 11,490 4,424 4,413 31,712 27,035 14,475 20,331 8,927 8,585 7,799 8,195 1,309 1,434 64,222 65,580 40,266 42,820 (5,903) 1,233 (792) (849) 33,571 43,204 33,571 43,204 $97,793 $108,784 (a) Compute net operating assets (NOA) for 2019. Hint: Treat Financing receivable as operating assets. NOA = $ (b) Compute net operating profit after tax (NOPAT) for 2019, assuming a federal and state statutory tax rate of 22%. Assume that all items on the 2019 income statement will persist.(Round your answer to the nearest whole number.) 2019 NOPAT = $ (c) Use the parsimonious forecast method, as shown in Analysis Insight box on page 13-4, to forecast Cisco's sales, NOPAT, and NOA for 2020 through 2023 and the terminal period using the following assumptions. Sales growth 2020-2023 Terminal growth 5% 1% 2019 rate rounded to three decimal places Net operating profit margin Net operating asset turnover 2019 rate rounded to three decimal places Forecast Horizon CSCO ($ millions) Reported 2019 Terminal Period 2021 Est. Sales (rounded two decimal places) $ $ $ $ $ $ Sales (rounded nearest whole number) NOPAT (rounded nearest whole number)* NOA (rounded nearest whole number)* * Use sales rounded to nearest whole number for this calculation. (d) Estimate the value of a share of Cisco common stock using the discounted cash flow (DCF) model as of July 27, 2019; assume a discount rate (WACC) of 7.6%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(8,747) million (NNO is negative, which means that Cisco has net nonoperating investments) Instructions: Use your rounded answers for subsequent calculations. Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Use a negative sign with your NNO answer. CSCO Forecast Horizon Reported 2019 Terminal Period ($ millions) 2020 Est. 2023 Est. DCF Model Increase in NOA FCFF (NOPAT - Increase in NOA) Discount factor Present value of horizon FCFF Cum present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO Firm equity value $ Shares outstanding (millions) Stock price per share $ $ 2020 Est. 2021 Est. $ $ 2022 Est. 2022 Est. $ 2023 Est. $ (e) Cisco stock closed at $48.42 on September 5, 2019, the date the Form 10-K was filed with the SEC. 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) Our stock price estimate is lower than the CSCO market price as of September 5, 2019, indicating that we believe the stock is overvalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. 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. Our higher stock price estimate may be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts model assumptionsStep by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started