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
Where is poseidon when the gods at council decide to help odysseus to return home?
alekssr [168]
During that time, poseidon was with the Ethiopians
In the story, Ethiopia is described as the farthest limit of the mandkind, and he attend that place because the people of Ethiopian make some offerings to worship him. When he got back from Ethipia, he got really angry because the other Gods has changed their mind on Odysseus


6 0
3 years ago
In its first month of operations, Concord Corporation made three purchases of merchandise in the following sequence: (1) 650 uni
Triss [41]

Answer: Average unit cost=$5.800 per unit

Cost of Ending inventory =$3,190

Explanation:

Average unit cost

First purchase= 650 units x $4=$2,600

Second Purchase=750 units x $6 =$4,500

Third Purchase=    850 units x $7 = $5,950

Total Cost =                                     $13,050

Average unit cost = Total cost/ number of units =13,050/(650+750+850)= 13,050/2250= $5.8 per unit

Cost of Ending inventory = 550 unts at hand x $5.8 =$3,190

(using the average cost method)

7 0
2 years ago
A company's marketing mechanism is deemed successful only if
forsale [732]
It attracts new customers and gets positive response.
Good marketing attracts more customers, more customers means more profit deeming it to be successful.
5 0
2 years ago
A case in which people like to drink orange juice at breakfast but not before going to bed, and do not like to drink milk for br
yulyashka [42]

Answer:

Letter C is correct. <u>Person by situation interaction.</u>

<u>Explanation:</u>

This is a cognitive process that occurs through the individual perspective of each human being. This implies that our behavior is not totally conditioned by an automatic response predetermined by any variables, but what determines our way of being and acting is the set of learnings, memories, thoughts and perceptions about certain situations as well. as the process of social interaction, which determines how the experiences and actions lived by an individual in society will actively influence their tastes, actions and perceptions about society in general.

8 0
3 years ago
Warner Corp. sells goods on account for $10,000 on April 2. On April 20, the customer returns $3,000 of the merchandise. The cus
Studentka2010 [4]

Explanation:

The journal entry are as follows

On April 20

Sales returns A/c Dr $3,000

       To Account receivable A/c $3,000

(Being the sales returned of goods is recorded)

While recording this given transaction, we debited the sales return account and credited the account receivable account so that the proper posting could be done

6 0
2 years ago
Other questions:
  • Below is selected financial information for Panettone, Inc. Balance Sheet ($ in Millions) Income Statement ($ in Millions) Asset
    13·1 answer
  • Taylor wants to create a budget to track her expenses and identify ways she can reduce spending. What tools could she use?
    12·2 answers
  • Squeaky Clean Car Wash has a goal of increasing its repeat customers by 30% over the next year. It began by looking at ways to s
    9·1 answer
  • Are the costs of transforming direct materials into finished goods.
    13·1 answer
  • As the manager of new restaurant with new employees, Pat began by being very directing so that all the employees knew what to do
    12·1 answer
  • Suppose the price of pepperoni falls. In the market for pizza, in which pepperoni of a popular ingredient, one would expect that
    15·1 answer
  • What can cause lost in a new business?
    5·1 answer
  • Goodwill messages include messages of thanks, recognition, and sympathy. Taking the time to write these messages gives importanc
    15·1 answer
  • Jill runs a factory that makes lie detectors in Little Rock,Arkansas.This month,Jill's 34 workers produced 690 machines.Suppose
    6·1 answer
  • Of products found in each category.
    10·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!