Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Q6) The following table shows expected cash flows of fim XYZ. Calculate the cash flows of 2021 and 2022 with the assumption that net sales

image text in transcribed

Q6) The following table shows expected cash flows of fim XYZ. Calculate the cash flows of 2021 and 2022 with the assumption that net sales will grow at 5% and consequently all other things too. After 2022, cash flows will grow at a constant rate of 6% and discount rate is 10%. Calculate the estimated firm's value. Suppose 1-E/A = 40%. The firm can issue debt at 11%. Rf is 5%, market return is 8%, tax rate is 10%, and firm's beta is 3 times higher than the market. (10) 2021 2022 Net sales - Cost of goods sold - Selling/admin. exp. - Interest expense EBT - Taxes Net Income Retentions Cash flow 2017 $60.0 36.0 4.5 3.0 16.5 6.6 9.9 0.0 9.9 2018 $90.0 54.0 6.0 4.5 25.5 10.2 15.3 7.5 7.8 2019 $112.5 67.5 7.5 4.5 33.0 13.2 19.8 6.0 13.8 2020 $127.5 76.5 9.0 6.0 36.0 14.4 21.6 4.5 17.1

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

Intermediate Financial Management

Authors: Eugene F Brigham, Phillip R Daves

9th Edition

032431986X, 9780324319866

More Books

Students also viewed these Finance questions

Question

Demonstrate through language that you are grateful to be informed.

Answered: 1 week ago

Question

Always mention the specifi c problem the customer faced.

Answered: 1 week ago