Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Question 21 of 23 Banana Electric is a public company with the following details: Risk free rate 2.096 MRP 5.0% 1.0 Observed Beta Price per

image text in transcribed
image text in transcribed
Question 21 of 23 Banana Electric is a public company with the following details: Risk free rate 2.096 MRP 5.0% 1.0 Observed Beta Price per share $10.00 Shares outstanding 1,000.0 Debt (market value) 200.0 Cash 1,500.0 Cost of debt 2.096 Tax rate 0.0% Question: Calculate the weighted average cost of capital. 06.5696 6.9096 O 7.7596 8.0596 8.7496 Question 20 of 23 An analyst is building a DCF on January 1, 2017 and has calculated unlevered free cash flows as follows: 2017 2018 2019 2020 2021 2022 Unlevered free cash flows 100.0 105.0 110.3 115.8 121.6 127.6 % Growth 5.0% 5.0% 5.0% 5.096 5.0% WACC 10.0% Perpetuity growth rate 3.0% Net debt $700 ($1,050 in gross debt less $350 in cash) After checking her work, she realizes that she did not reflect the following information in her calculations: Deferred tax liabilities (DTLS) are $120 million on the balance sheet as of the valuation date and have arisen because the company uses straight-line depreciation under GAAP but accelerated depreciation for tax purposes. The DTts are expected to grow by $20 million in each year through 2022, at which point it is assumed that they will stop growing and stay on the books indefinitely (the DTL will never reverse). Question: Which of the statements below is most accurate? Use whole numbers (ie. 1 year exactly equals 1 period when calculating returns and discounting), The analyst should adjust UFCF up by $20 in each year through 2022. Terminal value should be recalculated to 1.877.5 million. Net debt shouldn't be modified The analyst should adjust UFCF down by $20 in each year through 2022. Terminal value and net debt do not need to be modified The analyst should adjust UFCE down by $20 in each year through 2022. Terminal value (undiscounted) should be recalculated to 2.172 2 milion Net debt shouldn't be modified The analyst should adjust UFCF up by $20 in each year through 2022. Terminal value and net debt do not need to be modified The analyst should adjust UFCF down by $20 ayat ug 2022. Terminal value should be recalculated to 201722 million. Net debt should be recalculate to the addition of the present value of 120 million in

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_2

Step: 3

blur-text-image_3

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

Money Banking And Financial Markets

Authors: Laurence Ball

1st Edition

0716759349, 9780716759348

More Books

Students also viewed these Finance questions

Question

What background experience do you have?

Answered: 1 week ago

Question

What is the cerebrum?

Answered: 1 week ago