Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Jasper Holdings Ltd achieved sales of $400 million in 2019. Analysts expect Jasper Holdings Ltds sales to grow at 10% p.a. in 2020 but this

Jasper Holdings Ltd achieved sales of $400 million in 2019. Analysts expect Jasper Holdings Ltds sales to grow at 10% p.a. in 2020 but this growth will slow by 1% p.a. to a long-run growth rate of 5% p.a. by 2025. EBIT is expected to be 9% of sales, increases in net working capital requirements to be 7% of any increase in sales, and net investment (capital expenditures in excess of depreciation) to be 6% of any increase in sales. Jasper Holdings Ltd has $45 million in cash, $66 million in long-term debt, and 13 million shares outstanding. Assume a tax rate of 30% and a weighted average cost of capital of 11%.

Jaspers Free Cash Flows:

($ millions)

2019

2020

2021

2022

2023

2024

2025

Sales

400

440.0

479.6

518.0

554.2

587.5

616.9

Growth versus prior year

10.00%

9.00%

8.00%

7.00%

6.00%

5.00%

EBIT (9% of Sales)

39.6

43.2

46.6

49.9

52.9

55.5

Less Income Tax (30% EBIT)

11.9

12.9

14.0

15.0

15.9

16.7

Less Net Investment (6% Sales)

2.4

2.4

2.3

2.2

2.0

1.8

Less: Inc. in NWC (7% Sales)

2.8

2.8

2.7

2.5

2.3

2.1

FREE CASH FLOW

22.5

25.1

27.6

30.2

32.7

35.0

  1. Using the free cash flow forecast and the assumed long-term growth rate of 5% p.a. after year 2025, calculate Jasper Holdings Ltds terminal enterprise value in year 2025. (4 marks)
  2. Calculate current Jaspers enterprise value. (6 marks)
  3. What is your estimate of the value per share of Jasper in early 2020? (4 marks)
  4. What is your estimate of Jaspers stock value per share in part (c) above if the free cash flow at the end of year 2020 is $22.5 million and such free cash flow will grow by 5% p.a. from year 2020 onwards? (6 marks)

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

The Oxford Handbook Of Computational Economics And Finance

Authors: Shu-Heng Chen, Mak Kaboudan, Ye-Rong Du

1st Edition

0199844372, 978-0199844371

More Books

Students also viewed these Finance questions