1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
adelina 88 [10]
3 years ago
15

6. Goog company has an EBIT*(1-tax) of $9,737, a depreciation of $1,851, change of NOW of $381, and a capital expenditure of $3,

438. The growth rate of free cash flow is expected to be 17.68% for next two years. The beta of the firm is 1.19, the target capital structure of the firm is 6% debt 94% equity, the cost of debt is 3%, the tax rate is 40%, the market risk premium is 8% and the risk free rate is 1%. Given a comparable Price to Ebitda ratio of 14.15 and a market value of debt of $4,200, what is firm’s equity value using DCF approach?
Business
1 answer:
lisov135 [29]3 years ago
4 0

Answer:

$20,772.12    

Explanation:

For computing the firm equity value using DCF analysis, first we need to do the following calculations which are shown below:

Required rate of return = Risk free rate of return + Beta × market risk premium

= 1% + 1.19 × 8%

= 10.52%

Now the WACC is

= Weight of equity × Cost of equity + Weight of debt × cost of equity × (1 - tax rate)

= 94% × 10.52% + 6% × 3% × (1 - 40%)

= 10%

Now the Free cash flow is

= Net income + depreciation expense - change in non working capital - change in capital expenditure

= $9,737 + $1,851 - $381 - $3,438

= $7,769

Now the enterprise value is

= $7,769 + {$7,769 + (1 + 17.68) ÷ (1 + 10%)} + (1 + 17.68)^2 ÷ (1 + 10%)^2

= $24,972.12

So the firm equity value is

= Equity - debt

= $24,972.12 - $4,200

= $20,772.12    

You might be interested in
"The function C(t)=C(1+r)t models the rise in the cost of a product that has a cost of C today, subject to an average yearly inf
Cloud [144]

Answer:

$351,912.61

Explanation:

Data provided in the question:

function that models the rise in the cost of a product

C(t)=C(1+r)^t

C = $285,700

t = 14 years

r = 1.5% = 0.015

Now,

On substituting the respective values in the given function, we get

inflation-adjusted cost in 14 years i.e C(14) = $285,700(1 + 0.015)¹⁴

or

C(14) = $285,700 × 1.2317

or

C(14) = $351,912.61

4 0
3 years ago
Which factors play a role in purchasing insurance? Check all that apply. the consumer’s age and current lifestyle the price of t
Hitman42 [59]

Answer: a,b,c, and e

Explanation:

4 0
3 years ago
On October 1, 20X6, Susan Thompson opened Thompson Decorating Services, a sole proprietorship. Susan began operations with $50,0
galben [10]

Answer: income statement: Net income $5,100, Statement of owners Equity :Total $35,100, Balance sheet : Total Liabilities $53,200, Total Asset $53,200

Explanation:

Thompson Decoration Services

Income Statement for the month ended 31 st October 20X6

$

Revenue. 18,300

Less Expenses

Salaries. 8,700

Advertising 2,500

Less: outstanding 700

-------

1,800

Taxes. 150

Postage. 1,800

Utilities. 100

Interest. 450

Miscellaneous. 200

------------

13,200

--------------

Net income. 5,100

-----------------

Statement of owners Equity for the month ended 31st October 20X6

Common Stock. Paid in capital. Retained Earnings Treasury stock Total

Balance Oct 1. 30,000. 30,000

Issued share for cash. - - - - -

Purchase of treasury stock - - - - -

Net income. - - 5,100. 5,100

Cash dividend. - - - - -

Stock dividend. - - - - -

------ ------ --------- ---------- -------------

Balance on Oct 31. - - 5,100 - 35,100

---------- -------- -------- ---------- --------------

Thompson Decoration Service

Balance sheet for the month ended 31st October 20X6

$

Current Asset

Debtors. 4,100

Account Receivable 14,200

-----------

Total Current Asset. 18,300

Fixed Asset

Van. 16,000

Office Equipment. 4,000

Furnishing. 14,900

-----------

Total Fixed Asset. 34,900

--------------

Total Asset. 53,200

---------------

Long term Liabilities

Capital. 30,000

Add: Net income 5,100

----------

35,100

Less: Drawing. 5,500

-----------

29,600

Loan. 20,000

-----------

Total Long term Liabilities 49,600

Current Liabilities

Outstanding 2,800

Interest. 450

Taxes. 150

Miscellaneous 200

--------------

Total Current Liabilities 3,600

--------------

Total Liabilities. 53,200

----------------

4 0
3 years ago
Read 2 more answers
If you invest $5,000 at the beginning of each month, howmany months will it take for your account to grow to $250,000
mr Goodwill [35]

Answer:

50 Months

Explanation:

If there is no compound interest it would be 50 Months. You would divide 250,000 by 5,000 to get the months.

5 0
2 years ago
When marketing managers looks for a relationship between past sales and one or more independent variables, such as population, p
Volgvan

When marketing managers looks for a relationship between past sales and one or more independent variables, such as population, per capita income, or gross domestic product, they are engaging in regression analysis.

<u>Explanation:</u>

An effective mathematical formalism which enables one to analyze the interaction among two or more interest factors is understood as a regression analysis. While there are several forms of regression analysis, they all analyze the effect of one or more independent variables on a dependent variable at their source.

The linear association among two variables is defined using correlation. Regression is then used to match the best line and predict one variable based on another variable. Regression, then, represents the effect on the dependent variable of the unit shift in the independent variable.

5 0
3 years ago
Other questions:
  • Data concerning Follick Corporation's single product appear below: Selling price per unit $ 270.00 Variable expense per unit $ 7
    13·1 answer
  • Match the definition with the correct type of unemployment. Not all of the terms will be used. 1.Unemployment caused by recessio
    13·1 answer
  • Which benefit typically costs an employer the most to provide?
    7·1 answer
  • Which of the following is one of the seven website design elements that marketers can use to produce an effective customer exper
    7·1 answer
  • Which business letter feature is found at the top of the page?
    6·2 answers
  • . In the step-by-step deployment of MIS in a business, which (and why) of the following will you consider as a Foundation Step f
    10·1 answer
  • The current stock price of Alcoco is $70, and the stock does not pay dividends. The instantaneous risk-free rate of return is 6%
    12·1 answer
  • Renee's company ranks jobs several times, each time based on different factors. The rankings are then combined to form a numeric
    11·1 answer
  • If your gross pay is $1500 each pay period, and you are paid semimonthly, what is your yearly gross pay?
    9·1 answer
  • The steps used by businesses to develop a customer profile survey include___.
    6·2 answers
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!