You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest in it. Forecasts for certain Income statement and Balance sheet items are presented in Exhibit 1. There is also some additional data in Exhibit 2. You have estimated that the free cash flow in 2020 will be $37 million and would remain constant for eternity. Assume also that the company is currently at its optimal capital structure and has an "A" credit rating. (8 pts.) a) What are the FCFs of the company? b) What is the weighted average cost of capital for this company? c) What is the expected market value of equity? Exhibit 1. (in millions) Revenues Cost of goods sold Selling, G&A expenses Depr. & Amort. Net working capital Capital expenditures Goodwill/intangibles Exhibit 2. Relevant financial data (in millions) Revenues Goodwill/intangibles Excess cash and marketable securities Excess real estate Other nonoperating assets Underfunded pension funds Expected marginal tax rate Book value of debt Thunderball long-term Debt / Equity ratio Net working capital Average beta of comparable firms Average D/E of comparable firms Government 10 year bond rate Yield to maturity for "A" rated companies Market risk premium Prime corporate paper rate 2017 3,015 2,694 230 33 13 35 5 5 2018 3,037 2,712 231 35 9 37 6 2019 3,060 2,730 233 37 12 39 7 2016 2,971 5 2 380 5 6 35% 123 45% 12 0.93 22% 10.95% 12.45% 5.50% 13.41% You are valuing Thunderhall Enterprises, a publicly-traded firm, in December 2016 to decide whether to invest in it. Forecasts for certain Income statement and Balance sheet items are presented in Exhibit 1. There is also some additional data in Exhibit 2. You have estimated that the free cash flow in 2020 will be $37 million and would remain constant for eternity. Assume also that the company is currently at its optimal capital structure and has an "A" credit rating. (8 pts.) a) What are the FCFs of the company? b) What is the weighted average cost of capital for this company? c) What is the expected market value of equity? Exhibit 1. (in millions) Revenues Cost of goods sold Selling, G&A expenses Depr. & Amort. Net working capital Capital expenditures Goodwill/intangibles Exhibit 2. Relevant financial data (in millions) Revenues Goodwill/intangibles Excess cash and marketable securities Excess real estate Other nonoperating assets Underfunded pension funds Expected marginal tax rate Book value of debt Thunderball long-term Debt / Equity ratio Net working capital Average beta of comparable firms Average D/E of comparable firms Government 10 year bond rate Yield to maturity for "A" rated companies Market risk premium Prime corporate paper rate 2017 3,015 2,694 230 33 13 35 5 5 2018 3,037 2,712 231 35 9 37 6 2019 3,060 2,730 233 37 12 39 7 2016 2,971 5 2 380 5 6 35% 123 45% 12 0.93 22% 10.95% 12.45% 5.50% 13.41%
Expert Answer:
Answer rating: 100% (QA)
a To calculate the FCFs of the company we need to use the formula FCF Revenues Cost of Goods Sold Se... View the full answer
Related Book For
Financial Accounting
ISBN: 978-0078025549
3rd edition
Authors: J. David Spiceland, Wayne Thomas, Don Herrmann
Posted Date:
Students also viewed these finance questions
-
In Problem 10.16, we projected financial statements for Walmart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.17-12.19 (pages 948-950) include the actual amounts for 2012...
-
Toss a fair 6-sided dice twice. Let X and Y be the result of the first and second toss. Find P(A/B) where A = {max(X,Y)= 5} and B = {min(X, Y) = 3}.
-
FREE-CASH-FLOWS-BASED VALUATION. In Problem, we projected financial statements for Wal-Mart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 13 (see pages 985987) include the...
-
Read the Speech of Martin Luther King, Jr.'s "I Have a Dream" and answer the question: Kin, makes liberal use of metaphorand metaphorical imagery in his speech. (Glossary: Figures of Speech) Choose a...
-
Flow of inventoriable Costs Hofstra Plastics? selected data for August 2008 is presented here (in millions): Calculate the following costs: 1. Direct materials inventory 8/31/2008 2. Fixed...
-
What are some problems that occur in supply chain risk analysis that a simulation model can address?
-
Chocolate Inc. began 2007 with cash of \($55,000.\) During the year Chocolate Inc. earned revenue of \($600,000\) and collected \($620,000\) from customers. Expenses for the year totaled...
-
Assume a condition in which the economy is strong, with relatively high employment. For one reason or another, the money supply is increasing at a high rate and there is little evidence of money...
-
Return on Investment and Residual Income Simonsen Structural Engineers provides engineering consulting services to clients engaged in major commercial construction projects. The company expanded into...
-
There is an ongoing debate about the roles of quantitative and qualitative inputs in demand estimation and forecasting. Those in the qualitative camp argue that statistical analysis can only go so...
-
You are a financial accountant and your Managing Director (MD) has asked you to join a team planning a takeover of one of your company's customer's business. An old school friend works as an...
-
A stone with a mass of 75.0 kg, starting from rest, falls a distance of 20.0 m into a shallow lake. (Assume it comes to rest immediately after it is submerged in the water.) The temperature of the...
-
What is creativity and innovation? (Concept of creativity and innovation) Give a real-life experience in organizational behavior issues related to creativity and innovation. Personal development...
-
Bill's Boards (BB) is an outdoor advertising company founded by William Longfall. William knows very little accounting so he hired a friend to "keep the books." Unfortunately, William did not review...
-
Following are the capital account balances and profit and loss percentages (indicated parenthetically) for the Alden, Boyd, and Carmel partnership: Alden (40%) Boyd (40%) Carmel (20%) $ 220,000...
-
Suppose your firm earns $2 million in taxable income. What is the firm's tax liability? What is the average tax rate? What is the marginal tax rate? 1. ii. Taxable Income 0 and under 50,000 50,000...
-
You have been invited to a private dinner at the home of a new business partner, and you would like to buy gifts for her two children. You know that one of the children is a boy. What is the...
-
Refrigerant R-12 at 30C, 0.75 MPa enters a steady flow device and exits at 30C, 100 kPa. Assume the process is isothermal and reversible. Find the change in availability of the refrigerant.
-
Perform a vertical analysis on the followinginformation. 2015 2014 $1,050,000 300,000 925,000 2,725,000 $ 420,000 Cash Accounts receivable Inventory Long-term assets 660,000 1,020,000 3,900,000 Total...
-
Cougars Accounting Services provides low- cost tax advice and preparation to those with financial need. At the end of the current period, the company reports the following amounts: Assets = $ 19,000;...
-
Nike is the market leader and Under Armour is an up-and-coming player in the highly competitive athletic apparel market. The companies reported the following selected financial data ($ in millions):...
-
Datacom Services Inc: reported the following statement of changes in shareholders equity for the year ended October 31,2020 {Requirements} Answer these questions about Datacom Services's...
-
Selling equipment is reported on the statement of cash flows under a. operating activities. b. investing activities. c. financing activities. d. non-cash investing and financing activities.
-
The sale of inventory for cash is reported on the statement of cash flows under a. operating activities. b. investing activities. c. financing activities d. non-cash investing and financing...
Study smarter with the SolutionInn App