Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Just question E please. Thank you. 1. Use the following spreadsheet solve the questions Income Statement Sales Cost of Goods Gross Profit S&A Depreciation EBIT

Just question E please. Thank you.

image text in transcribedimage text in transcribed

1. Use the following spreadsheet solve the questions Income Statement Sales Cost of Goods Gross Profit S&A Depreciation EBIT 2019 2020 $150,000.00 $175,000.00 $35,000.00 $38,500.00 $115,000.00 $136,500.00 $15,000.00 $16,500.00 $20,000.00 $20,000.00 $80,000.00 $100,000.00 $5,450.00 $3,437.18 $74,550.00 $96,562.82 $29,820.00 $38,625.13 $44,730.00 $57,937.69 $13,419.00 $17,381.31 $31,311.00 $40,556.38 Interest EBT Taxes Net Income Dividends Addition to Retained Earnings 2019 2020 Balance Sheet Assets Cash and Cash Equivalents Acc Receivable Inventory Short Term Investments Current Assets Gross PPE Accumulated Depreciation Net PPE Total Assets $3,000.00 $3,300.00 $20,000.00 $22,000.00 $10,000.00 $11,000.00 $0.00 $2,000.00 $33,000.00 $38,300.00 $500,000.00 $530,000.00 $100,000.00 $120,000.00 $400,000.00 $410,000.00 $433,000.00 $448,300.00 Liabilities and Equity Accounts Payable Accruals Notes Payables Current Liabilities Long Term Debt Total Liabilities $20,000.00 $3,000.00 $15,000.00 $38,000.00 $100,000.00 $138,000.00 $22,000.00 $3,000.00 $15,000.00 $40,000.00 $59,743.62 $99,743.62 Retained Earnings Preferred Stock Common Stock Total Equity $98,000.00 $138,556.38 $10,000.00 $10,000.00 $200,000.00 $200,000.00 $308,000.00 $348,556.38 Total Liabilities and Equity $433,000.00 $448,300.00 a. Compute the 2020 NOPAT b. Compute the 2020 NIOC c. Compute the 2020 FCFs d. Write out the years 2021 to 2025 projected annual FCFs given multistage growth. The short-term growth rate in FCFs is 3% for the next 4 years and the long-run growth rate in FCFs is 1%. e. Compute the intrinsic value using these 5 years of projected FCFs assuming the terminal value is a growth perpetuity. The WACC is 10% and the first cash flow in the terminal value is the year 5 future FCF. f. What is the equity value per share assuming there is 9000 shares outstanding

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

Parimutuel Applications In Finance New Markets For New Risks

Authors: Ken Baron, Jeffrey Lange

1st Edition

1403939500, 9781403939500

More Books

Students also viewed these Finance questions