Question
Nike: Debt: 300,000 bonds. Coupon rate of 4.0%. Current price of 120% of par. Bonds have 20 years to maturity and a par value of
Nike: |
Debt: 300,000 bonds. Coupon rate of 4.0%. Current price of 120% of par. Bonds have 20 years to maturity and a par value of $1,000. Semiannual compounding. |
Equity: 2.7 million shares of common stock at $130 per share. Beta is 1.19. |
Market: The corporate tax rate is 21%. Expected market return is 9.5%. Risk- free rate is 0.02%. |
Nike is considering purchasing Adidas. Adidas currently has debt outstanding with a market value of $15 million. The EBIT for Adidas next year is projected $13 million. EBIT is expected to grow at 9% per year for the next five years before slowing to 2% in perpetuity. Change in Net Working Capital, Capital Spending, and Depreciation as a percentage of EBIT are expected to be 5%, 4%, and 6%, respectively. Adidas has 12.5 million shares outstanding and the tax rate is 21%. |
1) What is the terminal value of Adidas cash flows?
Step 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