You have been asked to value Brilliant Enterprises, a publicly traded IT services firm, and have collected the following information: After-tax operating income last year = $100 million Net income last year = $82.5 million Book value of equity at start of this year = $750 million Book value of debt at start of this year = $250 million Capital expenditure last year = $80 million Depreciation last year = $30 million Increase in non-cash working capital last year = $10 million a) Assuming that Brilliant Enterprises will maintain its return on capital and reinvestment rate from last year for the next 3 years, estimate the free cash flow for the company for each of the next 3 years. b) After year 3, Brilliant expects its growth rate to decline to 3% and the return on capital to be 9% in perpetuity. Assuming that its cost of capital is 8%, estimate the terminal value at the end of the third year. c) Assuming that Brilliant has a cost of capital of 10% for the next 3 years, 100 million shares outstanding and $400 million in debt, estimate its value per share today.
You have been asked to value Brilliant Enterprises, a publicly traded IT services firm, and have collected the following information:
After-tax operating income last year = $100 million
Net income last year = $82.5 million
Book value of equity at start of this year = $750 million
Book value of debt at start of this year = $250 million
Capital expenditure last year = $80 million
Depreciation last year = $30 million
Increase in non-cash working capital last year = $10 million
a) Assuming that Brilliant Enterprises will maintain its return on capital and reinvestment rate from last year for the next 3 years, estimate the
b) After year 3, Brilliant expects its growth rate to decline to 3% and the return on capital to be 9% in perpetuity. Assuming that its cost of capital is 8%, estimate the terminal value at the end of the third year.
c) Assuming that Brilliant has a cost of capital of 10% for the next 3 years, 100 million shares outstanding and $400 million in debt, estimate its value per share today.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 6 images
