Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Please complete spreadsheet. The company data that should be used as input is Comcast. The fields in yellow should need to be updated, on the
Please complete spreadsheet. The company data that should be used as input is Comcast. The fields in yellow should need to be updated, on the 4 workbooks attached to the spreadsheet.
Please answer entirely.
INPUTS FOR VALUATION Current Inputs Enter the current revenues of the firm = Enter current capital invested in the firm = Enter the current depreciation = Enter the current capital expenditures for the firm = Enter the change in Working Capital in last year = Enter beginning shareholder's equity Enter the value of current debt outstanding = Enter the number of shares outstanding = $ 12,406 $ 10,000 (Book Value of Equity + Book Value of Debt) $ 233 $ 298 (you might try an average of the prior 3 years) $ 115 (current assets current liabilities for the most recent year) (current assets current liabilities for the prior year) $ 20,000 $ 10,000 1,500.00 High Growth Period Your Inputs Enter the growth rate in revenues for the next 5 years = 25.00% What will all operating expenses be as a % of revenues in the fifth year? 70.00% (Operating expenses include depreciation: This is equal to (1Pretax Operating Margin)) How much debt do you plan to use in financing investments? Enter the growth rate in capital expenditures & depreciation Enter working capital as a percent of revenues Enter the tax rate that you have on corporate income What beta do you want to use to calculate cost of equity = 50% (you might try an average of the prior 3 years) 25.00% (you might try an average of the prior 3 years) 7.50% (current assets current liabilities) / Revenues 36.00% (you might try an average of the prior 3 years) 1.25 Enter the current long term bond rate = 6.50%Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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