Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

What is Free Cash Flow for the year ending 2017. Assume Free Cash Flow will stay constant forever and an investors required rate of return

What is Free Cash Flow for the year ending 2017. Assume Free Cash Flow will stay constant forever and an investors required rate of return is 7.25% per year, what is the total value the investor would place on the company? What is the price value per share? image text in transcribedimage text in transcribedimage text in transcribed

For the Fiscal Period Ending 12 months Dec-28-2013 Jan-03-2015 Jan-02-2016 Dec-31-2016 Dec-30-2017 ttsr 12 months 12 months 12 months 12 months Crra ttsr ttsr ttsr ttsr 1.269.0 469.0 Net Income Depreciation & Amort. Amort. of Goodwill and Intangibles Depreciation & Amort.. Total 1,807.0 632.0 694.0 532.0 503.0 534.0 481.0 (Gain) Loss From Sale Of Assets Stock-Based Compensation Uther Uperating Activities Change in Acc. Receivable Change In Inventories Change in Acc. Payable Change in Inc. TaHes Change in Other Net Operating Assets 372.0 131.0 274.0 (127.0) (356.0) 112.0 427.0 Cash from Ops 1,807.0 1,793.0 1,691.0 1,628.0 1,646.0 Capital Expenditure Cash Acquisitions Divestitures Invest. in Marketable & Equity Securt. Net (lnc.) Dec. in Loans OriginatedlSold Other Investing Activities (582.0) (501.0) (592.0 (161.0) (398.0) Cash from Investing (641.0) (573.0) (1.127.0) (893.0) (1,094.0) 1,213.0 952.0 2.165.0 Short Term Debtssued Long-Term Debt Issued Total Debt Issued Short Term Debt Repaid Long-Term Debt Repaid Total Debt Repaid 645.0 1,285.0 (966.0) 657.0 696.0 1,353.0 1,961.0 2,657.0 1,421.0 (960.0) (2.084.0) (1.728.0) (889.0) (4.486.0) (870.0) Issuance of Common Stock Repurchase of Common Stock 217.0 261.0 (731.0) 368.0 (516.0) Common Dividends Paid Total Dividends Paid 716.0) (653.0) (679.0) (700.0) (736.0) Opecial Dividend Faid Other Financing A Cash from Financing (1.063.0) (706.0) (642.0) (604.0) Foreign Exchange Rate Adi. Net Change in Cash For the Fiscal Period Ending 12 months Dec-28-2013 Jan-03-2015 Jan-02-2016 Dec-31-2016 Dec-30-2017 ttsr 12 months 12 months 12 months 12 months Crra ttsr ttsr ttsr ttsr 1.269.0 469.0 Net Income Depreciation & Amort. Amort. of Goodwill and Intangibles Depreciation & Amort.. Total 1,807.0 632.0 694.0 532.0 503.0 534.0 481.0 (Gain) Loss From Sale Of Assets Stock-Based Compensation Uther Uperating Activities Change in Acc. Receivable Change In Inventories Change in Acc. Payable Change in Inc. TaHes Change in Other Net Operating Assets 372.0 131.0 274.0 (127.0) (356.0) 112.0 427.0 Cash from Ops 1,807.0 1,793.0 1,691.0 1,628.0 1,646.0 Capital Expenditure Cash Acquisitions Divestitures Invest. in Marketable & Equity Securt. Net (lnc.) Dec. in Loans OriginatedlSold Other Investing Activities (582.0) (501.0) (592.0 (161.0) (398.0) Cash from Investing (641.0) (573.0) (1.127.0) (893.0) (1,094.0) 1,213.0 952.0 2.165.0 Short Term Debtssued Long-Term Debt Issued Total Debt Issued Short Term Debt Repaid Long-Term Debt Repaid Total Debt Repaid 645.0 1,285.0 (966.0) 657.0 696.0 1,353.0 1,961.0 2,657.0 1,421.0 (960.0) (2.084.0) (1.728.0) (889.0) (4.486.0) (870.0) Issuance of Common Stock Repurchase of Common Stock 217.0 261.0 (731.0) 368.0 (516.0) Common Dividends Paid Total Dividends Paid 716.0) (653.0) (679.0) (700.0) (736.0) Opecial Dividend Faid Other Financing A Cash from Financing (1.063.0) (706.0) (642.0) (604.0) Foreign Exchange Rate Adi. Net Change in Cash

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

The Economics And Finance Of Professional Team Sports

Authors: Daniel Plumley, Rob Wilson

1st Edition

0367655667, 978-0367655662

More Books

Students also viewed these Finance questions

Question

Do you talk about them as if they are giving you gifts?

Answered: 1 week ago

Question

What is your organizations mind-set about complaints?

Answered: 1 week ago