Question 1 An equity analyst is valuing a listed company that is expected to generate EBIT...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 1 An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 €10000 €12500 €12850 €13750 €14800 The EBIT margin is expected to be stable at 10.2% of sales from year 2 until year 5. The expected level of sales for year 1 is €130000. Additional assumptions are: • • • Depreciation: 5% of sales, all years Recurrent Capex: 7% of sales for year 1, with percentage decreasing 55 basis points (0.55%) per year until year 4 Change in working capital: 10% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 40% • Asset beta: 1.25 • Risk-free rate: 2.5% • Equity risk premium: 6% • Debt spread: 3% • Expected level of interest bearing debt at end of year 1: €20000 • Expected level of cash at the end of year 1: €7500 a) Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Explain your answer. [10 marks] b) It is often recognised that there exists an optimal capital structure (debt versus equity), that maximises the value of the company. Explain why, up until a certain level of debt, more debt increases the value of the company and, above that level, increases in debt destroys value (everything else being constant). [10 marks] c) Given the target capital structure and the set of assumptions reported in Table 1, what is the discount rate to be used in this valuation exercise? Explain your answer. [10 marks] Question 1 An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 €10000 €12500 €12850 €13750 €14800 The EBIT margin is expected to be stable at 10.2% of sales from year 2 until year 5. The expected level of sales for year 1 is €130000. Additional assumptions are: • • • Depreciation: 5% of sales, all years Recurrent Capex: 7% of sales for year 1, with percentage decreasing 55 basis points (0.55%) per year until year 4 Change in working capital: 10% of yearly changes of EBIT • Tax rate: 20% • Target capital structure: debt/(debt + equity) ratio of 40% • Asset beta: 1.25 • Risk-free rate: 2.5% • Equity risk premium: 6% • Debt spread: 3% • Expected level of interest bearing debt at end of year 1: €20000 • Expected level of cash at the end of year 1: €7500 a) Compute the Free Cash Flows to the Firm (FCF) for the period from year 1 until year 5, including year 5. Explain your answer. [10 marks] b) It is often recognised that there exists an optimal capital structure (debt versus equity), that maximises the value of the company. Explain why, up until a certain level of debt, more debt increases the value of the company and, above that level, increases in debt destroys value (everything else being constant). [10 marks] c) Given the target capital structure and the set of assumptions reported in Table 1, what is the discount rate to be used in this valuation exercise? Explain your answer. [10 marks]
Expert Answer:
Answer rating: 100% (QA)
a To compute the Free Cash Flows to the Firm FCF for the period from year 1 until year 5 including year 5 we need to calculate the following components 1 EBIT Earnings Before Interest and Taxes Year 1 ... View the full answer
Related Book For
Business Statistics In Practice Using Data Modeling And Analytics
ISBN: 9781259549465
8th Edition
Authors: Bruce L Bowerman, Richard T O'Connell, Emilly S. Murphree
Posted Date:
Students also viewed these finance questions
-
Step 1 Snapchat's CONCISE summary. Summarize the Critical Success Factors & Critical Risk Factors of the Snapchat's network based business Step 2 Disscuss Snapchat's common success/risk factors Step...
-
An equity analyst is valuing a listed company that is expected to generate EBIT from year 1 onwards as given in Table 1. Table 1 Year 1 Year 2 Year 3 Year 4 Year 5 16000 18200 16480 17100 17500 The...
-
Find the price of a 5-month European put option with strike price of $60 on non-dividend paying stock with the current stock price of $50 if a 5-month European call option with the same strike price...
-
Selecting the best-suited HVAC system depends on factors such as: cost and availability of the energy source; appliance or system efficiency; cost to purchase, install, and maintain the appliance or...
-
Cairo Corporation has government bonds classified as held-for-collection at December 31, 2019. These bonds have a par value of $800,000, an amortized cost of $800,000, and a fair value of $740,000....
-
Fill in the blanks 1. sin 2u = ______ 2. cos 2u = ______ 3. sin u cos v = ______ 4. 1 --- cos 2u / 1 + cos 2u = __________ 5. sin u / 2 =____________ 6. cos u cos v = ______
-
How does the existence of classic and integrated corporate tax systems affect the financing decisions of multinational corporations?
-
Dickeys has equipment that cost $45,000 and that has been depreciated $26,000. Instructions Record the disposal under the following assumptions. (a) It was scrapped as having no value. (b) It was...
-
A flood damaged a building and contents. Floods are unusual and infrequent in this area. The receipts from insurance companies totaled $400,000, which was $120,000 less than the book values. The tax...
-
1. Data on the amount of the customers' shopping by using an account card and whether they decided to upgrade their account from silver status to platinum status after receiving the upgrade offer is...
-
Find and graph the Consumer Surplus, Producer Surplus and Total Welfare: Demand is P = 25-Q Supply is P = 2Q 2 Laws Graph and measure Deadweight Loss when there is a price ceiling of P = $6. Demand...
-
Alpha Company uses machine - hours as the only overhead cost - allocation base. The manager provided the following data for one of the products for 2 0 2 3 : the direct cost rate is $ 5 per unit and...
-
Alberts Credit Agency uses a standard cost system for the processing of its credit applications. Before the beginning of the last pay period, Alberts estimated it would process 2,500 applications....
-
1. The definition of family has changed over time as a result of legal, cultural, and institutional shifts. Discuss two ways that the definition of family has changed over time and include which...
-
Assume XYZ has a marginal tax rate of 21 percent for the foreseeable future and earns an after-tax rate of return of 8 percent on its assets. Joel Johnson, XYZ's VP of finance, is attempting to...
-
Your task for this week is to run the following code on your computer: public class Fibonacci { public static void main(String[] args). { for (int num = 0; num <100; num++) { } System.out.println(num...
-
ield Company had a beginning inventory of 2,000 units 40% complete, ending inventory of 1,500 units 70% complete, and transferred out 23,500units. Weighted-average unit costs were $1.15 for...
-
Smthe Co. makes furniture. The following data are taken from its production plans for the year. Required: 1. Determine the hazardous waste disposal cost per unit for chairs and for tables if costs...
-
Explain the circumstances in which we use the Wilcoxon rank sum test.
-
Construct a contingency table of automobile origin versus overall design quality rating. Set up rows corresponding to the United States, the Pacific Rim (Japan/Korea), and Europe (Germany/Italy/Great...
-
Suppose that x and R charts based on subgroups of size 3 are used to monitor the moisture content of a type of paper. The x and R charts are found to be in statistical control with x = 6.0 percent...
-
Presented below are the comparative balance sheets for Dennis Weigle Company as of December 31. Additional information: 1. Operating expenses include depreciation expense of \($42.000\). 2. Land was...
-
Greg Rhoda and Debra Sondgeroth are examining the following statement of cash flows for K.K. Bean Trading Company for the year ended January 31, 2002. Greg claims that K.K. Bean's statement of cash...
-
Purpose: Locate SEC filing in Edgar Database. Address: wwvv.sec.gov/index.htnil (or go to www.wiley.com/coUegefyveygandt) Steps: 1. From the SEC homepage, choose Edgar Database. 2. Choose Search the...
Study smarter with the SolutionInn App