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
AlekseyPX
2 years ago
7

You are considering the acquisition of XYZ Enterprises. You have made the following projections for XYZ for years 1-5 ($ million

s): Year 1 Year 2 Year 3 Year 4 Year 5 EBIT $ 20 $ 22 $ 25 $ 26 $ 30 Depreciation 5 5 6 7 8 Capital Expenditures 10 10 15 15 15 Investment in Working Capital 3 4 4 3 4 Assume a tax rate of 34%, a WACC of 13%, 2 million shares outstanding, $30 million debt value, and a growth rate of 5% after year 5. What is the estimated value per share to the nearest penny of XYZ using the perpetual growth method for calculating terminal value
Business
1 answer:
pantera1 [17]2 years ago
4 0

Answer:

Value per share = $26.29675928947 rounded off to $26.30

Explanation:

To calculate the value of shares today, we first need to calculate the value of firm. We can calculate the value of firm by using the FCFF approach. The FCFF is calculated as follows,

FCFF = EBIT * (1- tax rate)  +  Depreciation - Capital Expenditure - Working Capital Investment

FCFF - Year 1 = 20 * (1-0.34)  +  5  -  10  -  3    = 5.2 million

FCFF - Year 2 = 22 * (1-0.34)  +  5  -  10  -  4    = 5.52 million

FCFF - Year 3 = 25 * (1-0.34)  +  6  -  15  -  4    = 3.5 million

FCFF - Year 4 = 26 * (1-0.34)  +  7  -  15  -  3    = 6.16 million

FCFF - Year 5 = 30 * (1-0.34)  +  8  -  15  -  4    = 8.8 million

The value of firm can be calculated as follows,

Value of Firm = FCFF1 / (1+WACC)  +  FCFF2 / (1+WACC)^2  +  ...  +  

FCFFn / (1+WACC)^n  +  [(FCFFn * (1+g) / (WACC - g)) / (1+WACC)^n]

Value of firm = 5.2 / (1+0.13)  +  5.52 / (1+0.13)^2  +  3.5 / (1+0.13)^3  +  

6.16 / (1+0.13)^4  + 8.8 / (1+0.13)^5  +  [(8.8 * (1+0.05) / (0.13 - 0.05)) / (1+0.13)^5

Value of Firm = 82.59351857894 million

Value of Equity = Value of firm - value of debt

Value of equity = 82.59351857894  -  30

Value of equity = $52.59351857894 million rounded off to 52.59 million

To calculate the price per share, we need to divide the value of equity by the number of shares outstanding

Value per share = $26.29675928947 rounded off to $26.30

You might be interested in
Suppose that you have found the optimal risky combination using all risky assets available in the economy, and that this optimal
kiruha [24]

Answer:

d

Explanation:

7 0
2 years ago
1. The classical dichotomy and the neutrality of money The classical dichotomy is the separation of real and nominal variables.
Archy [21]

Answer:

These two options represent nominal values:

-The price of a beignet is $3.00 in 2011.

-Maria's wage is $27.00 per hour in 2011.

They are expressed in monetary value without taking into account inflation, or without being represented in terms of something else.

This option represents real value:

-The price of a beignet is 0.33 paperback novels in 2011.

The price of a beignet, nominally $3.00 is being expressed in relation to the price of something else: paperback novels, whose nominal price is $9.00.

In other words, in real terms, a beignet costs a third of what a paperback novel costs.

8 0
3 years ago
A market system tends to restrict business risk to owners and investors. This results in which of the following benefits?
In-s [12.5K]

Answer: d)Firms have to pay more to attract inputs, as these inputs have to share the risk.

Explanation: When the market system tries to put restriction on the business risk to owner and other investors , the firms have to give more payment to attract them to market business.

The chances of risk have have to be shared by both the parties so the owners or investors are going to indulge in the business when they gain some benefit e.g.-more payment.

Other options are incorrect because entrepreneurship will not be encouraged through this process. Incomes will not be distributed equally and neither the prudent risk management will be aimed.Thus, the correct option is option(d).

7 0
3 years ago
If you had a million dollars what would you buy and why? 2 sentences please!!
Mekhanik [1.2K]
I would buy a Chromebook. I would buy a Chromebook because I would be able to do stuff like school work and it would be very helpful so that way I wouldn’t have to narrow my moms Chromebook. That is what I would buy with a million dollars.
5 0
2 years ago
Read 2 more answers
Why is gossiping at the workplace unprofessional?
Amanda [17]
Gossiping at the workplace is unprofessional because it is passing rumors about other employes or other people maybe even your boss.
6 0
3 years ago
Read 2 more answers
Other questions:
  • A man liked an ornated ligting fixture in a home and made an offer which the woman accepted on moving day the man discovered the
    9·2 answers
  • Volvo, working with fedex, set up a warehouse in memphis with a complete stock of truck parts. a dealer needing a part for an em
    13·1 answer
  • The _____ is responsible for understanding the advertiser's marketing and promotional needs and interpreting them to agency pers
    5·2 answers
  • What is the most important element of a feasibility study?
    12·1 answer
  • A special agreement between the lender and the borrower to delay a foreclosure is known as what...? Lis Pendens Postponement For
    8·1 answer
  • Some individuals want work that makes minimal intellectual demands and provides the security of routine; for them, ________ is a
    13·1 answer
  • The Nelson Company has $1,312,500 in current assets and $525,000 in current liabilities. Its initial inventory level is $380,000
    10·1 answer
  • The rate of return is the _____.
    5·1 answer
  • Company A Company B Market Value of Equity $250,000 $200,000 Market Value of Debt $600,000 $500,000 Cost of Equity 8% 10% Cost o
    7·1 answer
  • Many performers, like singers, actors, and athletes, get paid large amounts of money. Do you think they earn these amounts or sh
    15·2 answers
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!