Question 1 Partially correct Mark 17.00 out of 25.00 Flag question Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016 Reported Horizon Period Terminal $ millions 2016 2017 2018 2019 Period Sales $76,007 $77,527 $79,078 $80,660 $82,273 $83,096 NOPAT 3,420 3,489 3,559 3,630 3,702 3,739 NOA 22,802 23,258 23,723 24,198 24,682 24,929 2020 Answer the following requirements assuming a terminal period growth rate of 1%, a discount rate (WACC) of 6%, common shares outstanding of 602 million, and net nonoperating obligations (NNO) of $8,488 million. Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of January 30, 2016. Instructions: Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Do not use negative signs with any of your answers. Reported 2016 2020 2017 456 3,033 0.94339 X 2,861 484 Forecast Horizon 2018 2019 465 475 3,094 3,155 0.88999 X 0.83692 x 2,754 2,646 x Terminal Period 247 3,492 3,218 0.3792 x 2,549 ($ millions) Increase in NOA FCFF (NOPAT - Increase in NOA) Discount factor [1/(1+rw)t] Present value of horizon FCFF Cum. present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO Firm equity value $ Shares outstanding (millions) Stock price per share $ 10,813 55,320 66,132 X 8,488 57,644 x 602 95.72 X Question 1 Partially correct Mark 17.00 out of 25.00 Flag question Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016 Reported Horizon Period Terminal $ millions 2016 2017 2018 2019 Period Sales $76,007 $77,527 $79,078 $80,660 $82,273 $83,096 NOPAT 3,420 3,489 3,559 3,630 3,702 3,739 NOA 22,802 23,258 23,723 24,198 24,682 24,929 2020 Answer the following requirements assuming a terminal period growth rate of 1%, a discount rate (WACC) of 6%, common shares outstanding of 602 million, and net nonoperating obligations (NNO) of $8,488 million. Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of January 30, 2016. Instructions: Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Do not use negative signs with any of your answers. Reported 2016 2020 2017 456 3,033 0.94339 X 2,861 484 Forecast Horizon 2018 2019 465 475 3,094 3,155 0.88999 X 0.83692 x 2,754 2,646 x Terminal Period 247 3,492 3,218 0.3792 x 2,549 ($ millions) Increase in NOA FCFF (NOPAT - Increase in NOA) Discount factor [1/(1+rw)t] Present value of horizon FCFF Cum. present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO Firm equity value $ Shares outstanding (millions) Stock price per share $ 10,813 55,320 66,132 X 8,488 57,644 x 602 95.72 X
