Table 1. Projected cash flows for TopMaverick Ltd (in m) 2016 2017 2018 2019 2020 EBIT(1-t)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Table 1. Projected cash flows for TopMaverick Ltd (in £m) 2016 2017 2018 2019 2020 EBIT(1-t) 80.50 86.14 92.16 98.62 Incremental Working 45.00 48.15 46.71 44.37 Capital Net Capital Expenditure 13.50 14.85 16.34 17.97 Net Cash Flow 18.95 23.14 29.12 36.28 61.67 *In the Net Cash Flow calculation, depreciation is added to EBIT(1-t). Here, we assume that it is already included in EBIT(1-t). Table 2. Projected data for peer companies (in £m) Goose Plc MerlinAir Plc Phoenix Plc Long-term debt 45 300 13 Total outstanding shares 20 25 35 Net book value of equity Beta levered 450 550 800 0.8 1.2 1.3 Stock Price Table 3. Stock price for peer companies (£) Goose Plc 46 MerlinAir Plc 55 Phoenix Plc 67 Required: c. Based on the information provided above: i. ii. Calculate the share price of TopMaverick Ltd using the Discounted Cash Flow (DCF) method and assuming that the terminal value of the company can be calculated as a growing perpetuity. Further, critically discuss the main limitations of the DCF approach. (40 marks) Now use the Comparable Firms approach, in particular the M/B multiple, to calculate the average share price and the share price range of TopMaverick Ltd. Briefly compare the DCF and the multiple approaches. (15 marks) c. Towards the end of 2018, after 3 years of public listing, analysts estimated TopMaverick Ltd's market-adjusted buy and hold return to be around -25%. Describe the stylized fact about IPOs known as "long-run underperformance". Discuss the theoretical explanations and empirical evidence provided in the literature for this observed anomaly. (15 marks) Table 1. Projected cash flows for TopMaverick Ltd (in £m) 2016 2017 2018 2019 2020 EBIT(1-t) 80.50 86.14 92.16 98.62 Incremental Working 45.00 48.15 46.71 44.37 Capital Net Capital Expenditure 13.50 14.85 16.34 17.97 Net Cash Flow 18.95 23.14 29.12 36.28 61.67 *In the Net Cash Flow calculation, depreciation is added to EBIT(1-t). Here, we assume that it is already included in EBIT(1-t). Table 2. Projected data for peer companies (in £m) Goose Plc MerlinAir Plc Phoenix Plc Long-term debt 45 300 13 Total outstanding shares 20 25 35 Net book value of equity Beta levered 450 550 800 0.8 1.2 1.3 Stock Price Table 3. Stock price for peer companies (£) Goose Plc 46 MerlinAir Plc 55 Phoenix Plc 67 Required: c. Based on the information provided above: i. ii. Calculate the share price of TopMaverick Ltd using the Discounted Cash Flow (DCF) method and assuming that the terminal value of the company can be calculated as a growing perpetuity. Further, critically discuss the main limitations of the DCF approach. (40 marks) Now use the Comparable Firms approach, in particular the M/B multiple, to calculate the average share price and the share price range of TopMaverick Ltd. Briefly compare the DCF and the multiple approaches. (15 marks) c. Towards the end of 2018, after 3 years of public listing, analysts estimated TopMaverick Ltd's market-adjusted buy and hold return to be around -25%. Describe the stylized fact about IPOs known as "long-run underperformance". Discuss the theoretical explanations and empirical evidence provided in the literature for this observed anomaly. (15 marks)
Expert Answer:
Answer rating: 100% (QA)
Solution c Calculation of share price using DCF method The DCF method involves calculating the present value of the companys future cash flows using a discount rate that reflects the risk associated w... View the full answer
Related Book For
Financial Management Theory and Practice
ISBN: 978-1305632295
15th edition
Authors: Eugene F. Brigham, Michael C. Ehrhardt
Posted Date:
Students also viewed these finance questions
-
El 53% de los estudiantes de Tecnolgico ya tienen decidido por quin votar este prximo 1 de Julio, si se toma una muestra de 100 estudiantes, Cul es la probabilidad de que los estudiantes que ya tiene...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Use the following data to calculate Yield to Maturity ( YTM ) of the corporate bond with the following character static . Express the result to two decimal places. Show all your c glasses . You can...
-
A manufacturer of cases for sound equipment requires that holes be drilled for metal screws. The drill bits wear out and must be replaced; there is expense not only in the cost of the bits but also...
-
The financial statements of Eastern Platinum Limited (Eastplats) are presented in Appendix A. At the front of the appendix is a report from the company's independent auditors. Instructions (a) Does...
-
The graph of the velocity function of a particle is shown in the figure. Sketch the graph of a position function.
-
Investment Motives of Firms. What is the difference between proactive and defensive investment motives?
-
Consider the following transactional data for the first month of operations for Shine King Cleaning. Nov. 1 Stockholders contributed $ 35,000 and a truck, with a market value of $ 8,000, to the...
-
Bandar Industries Berhad of Malaysia manufactures sporting equipment. One of the companys products, a football helmet for the North American market, requires a special plastic. During the quarter...
-
The Davis Lamp Company (DLC) is a wholesale company that purchases lamps from the manufacturer and resells them to retail stores. The company has three inventory items: desk lamps, table lamps, and...
-
When it comes to articulating and discovering your purpose, what does it entail to be "on the practice field" and "up on the balcony"?
-
38 Mobile homes present different property loss exposures because of their portability, construction, and site locations. The Mobile home additional coverage for Property Removed provides Expanded...
-
Countywide Cable Services, Incorporated, is organized with three segments: Metro, Suburban, and Outlying. Data for these segments for the year just ended follow. Metro Service revenue Variable...
-
During 2023, Wildhorse Corporation started a construction job with a contract price of $3.08 million. Wildhorse ran into severe echnical difficulties during construction but managed to complete the...
-
Regular tires are made on one production line, and the other types of tires are made on a separate line. On the regular tire production line, the bottleneck resource can produce 167 pallets of tires...
-
Colah Company purchased $ 1 , 0 0 0 , 0 0 0 of Jackson, Inc., 5 % bonds at their face amount on July 1 , 2 0 2 1 , with interest paid semi - annually. The bonds mature in 2 0 years but Colah planned...
-
%09 @ Q2 If 10% of the children in a country are malnourished and 5% are anaemic, we know that 50% of the anaemic people are also malnourished. 1. Are malnutrition and anaemia independent? 2. What is...
-
On the basis of the details of the following fixed asset account, indicate the items to be reported on the statement of cashflows: ACCOUNT Land ACCOUNT NO. Balance Date Item Debit Credit Debit Credit...
-
Start with the partial model in the file Ch12 P10 Build a Model.xlsx on the text book's Web site, which contains the 2016 financial statements of Zieber Corporation. Forecast Zieber's 2017 income...
-
Stevens Textile Corporation's 2016 financial statements are shown below: Balance Sheet as of December 31, 2016 (Thousands of Dollars) Cash ............................... $ 1,080 .......... Accounts...
-
Contrast and compare trading in face-to-face auctions, dealer markets, and automated trading platforms?
-
Aspirations Ltd commenced trading as wholesale suppliers of office equipment on 1 January 20X1, issuing ordinary shares of 1 each at par in exchange for cash.The shares were fully paid on issue, the...
-
The historical cost accounts of Smith plc are as follows: 1 Land and buildings were acquired in 20X0 with the buildings component costing 800,000 and depreciated over 40 years. 2 Share capital was...
-
Antonio Rossi set up a part-time business on 1 November 2004 buying and selling second-hand sports cars. On 1 November 2004 he commenced business with $66,000 which he immediately used to purchase...
Study smarter with the SolutionInn App