Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Valuation Using Income Statement Multiples The following table provides summary data for Target and its competitors, Kohl's and Wal - Mart. ( in millions )

Valuation Using Income Statement Multiples
The following table provides summary data for Target and its competitors, Kohl's and Wal-Mart.
(in millions) Target Kohl's Wal-Mart
Company assumed value -- $13,487 $322,123
Equity assumed value -- $10,922 $272,541
NOPAT $3,260 $980 $8,312
Net income $2,937 $801 $6,670
Net nonoperating obligations (assets) $11,340 $2,565 $49,582
Common shares outstanding 510.9 shares 159.0 shares 2,844.0 shares
(a) Compute the price to NOPAT ratio for both Kohl's and Wal-Mart.
Round your answers to two decimal places.
Kohl's Answer 1
Wal-Mart Answer 2
(b) Use Kohl's and Wal-Mart as comparables, along with the company value to NOPAT ratios from part (a), and then estimate for Target its company intrinsic value, its equity intrinsic value, and its equity intrinsic value per share.
Round the intrinsic value and equity intrinsic value to the nearest million and the value per share to the nearest cent.
Average of the two rounded ratios in (a) above
Answer 3
(Round to two decimal places.)
Use your rounded answer above to calculate the following:
Intrinsic value $Answer 4
million
Equity intrinsic value $Answer 5
million
Equity intrinsic value per share $Answer 6
(c) Compute the price to net income ratio for both Kohl's and Wal-Mart.
Round your answers to two decimal places.
Kohl's Answer 7
Wal-Mart Answer 8
(d) Use Kohl's and Wal-Mart as comparables, along with the equity to net income ratios from part (c), and then estimate for Target its equity intrinsic value and its equity intrinsic value per share.
Round the equity intrinsic value to the nearest million and the value per share to the nearest cent.
Average of the two rounded ratios in (c) above
Answer 9
(Round to two decimal places.)
Use the rounded average calculated above to calculate the following:
Equity intrinsic value $Answer 10
Equity intrinsic value per share $Answer 11

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

International Finance Transactions Policy And Regulation

Authors: Hal Scott, Anna Gelpern

23rd Edition

1647084105, 978-1647084103

More Books

Students also viewed these Finance questions