2. Sisyphus Corp. has projected that their performance for the next five years result to the following: YEAR Revenue Cash Operating Expenses 30 33.00 1 50 2 55.00 3 60.50 36.30 4 39.93 66.55 73.21 5 43.92 Terminal value was assumed based on the growth rate of the cash flows. Annual Capital investment requirement is at P2 million. Income Tax rate is at 30%. The required rate or return for their business is 14%. Requirement: a. Compute for the growth rate b. How much is the Terminal Value? c. How much is the Free Cash Flow for years 1-5?
Q: The MoMi Corporation's cash flow from operations before interest and taxes was $4.2 million in the…
A: Free cash flow is the cash flow which is available with the firm to distribute to the shareholders.…
Q: Company M’s cash flows from operations before interest and taxes was $2 million in the year just…
A: Free cash flow is the cash flow which is left to the firm after all the capital expenditure is done…
Q: Heavy Metal Corporation is expected to generate the following free cash flows over the next five…
A:
Q: We hope to increase sales by 25% next year by investing in PP&E. We booked $1,500,000 in sales…
A: Sales for the current year is $1,500,000 and is expected to increase to $1,875,000 ($1500000*1.25),…
Q: which one is correct please suggest? QUESTION 39 Getrag expects its sales to increase 20% next year…
A: Firm needs funds to start the new projects or expand the existing one. Requirement of the funds…
Q: Milton Gaming Company currently has assets of P3,000,000 and accounts payable of P200,000. The…
A: External funds are those funds and amounts which are required for business and which are being…
Q: You have looked at the current financial statements for J&R Homes, Company. The company has an EBIT…
A: Answer: Price per share = Total Value of firm/ No of shares
Q: The free cash flows (in millions) shown below are forecast by Simmons Inc. If the weighted average…
A: Financial Management: Financial management comprises of two words i.e. Finance and management.…
Q: The firm’s enterprise value (in millions) at the end of 2012 is equal to: The firm’s equity value…
A: Free Cash Flow = Cash FLow From Operations - Capital Expenditure
Q: UBTECH Robotics is expected to generate the following free cash flows over the next fiveyears. After…
A: Let Ci be the free cash flow (FCF) for year i.Please note that the question talks about forecast of…
Q: in this assignment, you will apply the concepts of company valuation that you have just learned to…
A: Stock Valuation-:Stock valuation is a significant means that can assist you to make informed…
Q: upta Corporation is undergoing a restructuring, and its free cash flows are expected to vary…
A: FCF expected to be in year 5 is $85 million FCF growth rate = 6.5% weighted average cost of…
Q: A stock market analyst has forecasted the following year-end numbers for Raedebe Technology. Sales…
A: Free cash flow (FCF) represents the cash a company generates after accounting for cash outflows to…
Q: Suppose that TV Industries, Inc. currently has the balance sheet shown as follows, and that sales…
A: The question is based on the calculation of additional fund need to fulfill the requirement to…
Q: Consider the following data: Free Cash Flow 1 = $27 million; Free Cash Flow 2 = $43 million; Free…
A: Value of the firm is the present value of future cashflows discounted at WACC
Q: 2. Sisyphus Corp. has projected that their performance for the next five years result to the…
A: "Since you have asked multiple questions, we will solve the first question for you. If you want any…
Q: You have been given information on the cash flows for the next three years for AMG inc., a…
A: Expected Growth EBIT =Reinvestment Rate ×Return on capitalGiven: EBIT (1-t) in Year 3=$121Growth…
Q: Compute the value of a firm with free cash flows of $1,000, $2,500, and $3,000 over the next three…
A: Value of firm = present value of future cash inflows discounted at Unlevered cost of capital of 15%
Q: Gere Furniture forecasts a free cash flow of $40 million in Year 3, i.e., at t = 3, and it expects…
A: In the Given question we are required to calculate the terminal value of operations in millions at t…
Q: A company expects sales of $420 million next year assuming a 20% increase from the previous year.…
A: Sales revenue refers to the revenue earned by the company during the period. Under accrual…
Q: The free cash flows (in millions) shown below are forecast by Simmons Inc. If the weighted average…
A: Year 1 cash flow = -$20 Year 2 cash flow = $42 Year 3 cash flow = $45 Growth rate = (45-42)/42…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: A: Terminal value (TV) at t = 3 TV = FCF4 / (WACC - Growth rate) TV =( 45*1.05 / (0.11 – 0.05) TV =…
Q: The following are the projected cash flows to the firm over the next five years: Year Cash Flows to…
A: Value of firm = Present value of cash inflows + Perpetual cash inflow / ( WACC - Growth rate ) * ( 1…
Q: Afterpay Ltd’s current year’s free cash flow is $20 million. It is projected to grow at 12% per year…
A: For terminal cash flow/horizontal value:-CF6/(ke-g) where ke=7%,and g=3%…
Q: Brans Co. is considering a $270,000 investment, which will provide net returns of $110,000,…
A: Payback period: The payback period is the minimum period of time in which an initial investment of…
Q: what is the AFN for the coming year?
A: AFN = Projected increase in total assets - Spontaneous increase in liability - increase in retained…
Q: A company forecasts free cash flow of $400 at Year 1 and $600at Year 2; after Year 2, the FCF grow…
A: The cash generated over and above required by business operations and capital expenditure is called…
Q: You are applying the Discounted Cash Flow Model on AppleBanana Inc. The current sales of the company…
A: Value per share = Value of equity/no. of shares outstanding Value of Equity = Value of firm - Value…
Q: Compute the projected after-tax operating cash flow for Steber during the coming year.
A: Operating Cash Flow: These are cash flows of the firm generated from the normal operations. These…
Q: A report from the marketing department indicates that a new product will generate the following…
A: Discount rate is 11% To Find: Present Value
Q: The following are the projected cash flows to the firm over the next five years: Year Cash…
A: WACC is 12% Expected growth rate is 4% To Find(only by using excel):- Value of the firm today…
Q: ou are applying the Discounted Cash Flow Model on AppleBanana Inc. The current sales of the company…
A: Current price of equity shares is calculated by Discounted cash flows model of valuation. Present…
Q: The financial manager of the company SFT Inc. made the following forecasts concerning the free cash…
A: To find the residual value of the company in XX+4, we will use The Gordon Growth Model GGM model.…
Q: The manager of a production system expects to spend $100,000 the first year with amounts increasing…
A: Expenditure in first year = 100,000 Increase in expenditure per year = 10,000 Income in first year…
Q: The projected cash flow for the next year for Minesuah Inc. is $125,000, and FCF is expected to grow…
A: The value of the firm can be expressed using a different formulas. An organization may use the…
Q: Steber Packaging, Inc., expects sales next year of $50 million. Of this total, 40 percent is…
A: Operating expenses=$25millionAccelerated Depreciation=10millionMarginal tax rate=34%
Q: 2. Sisyphus Corp. has projected that their performance for the next five years result to the…
A: Free cash is the cash flows generated during the year that represents the cash available with the…
Q: Suppose Leonard, Nixon, & Shull Corporation’s projected free cash flow (FCF) for next year is…
A: Value of operations = Expected FCF/(cost of capital - growth rate)
Q: Suppose a company’s most recent free cash flow (i.e., FCF0) was $100 million and is expected to grow…
A: FCF0 = $100 million Growth rate (g) = 5% WACC (r) = 15%
Q: The MoMi Corporation’s cash flow from operations before interest and taxes was $2.2 million in the…
A: Given information: EBIDTA $2.2 million Growth rate is 5% Tax rate is 35% Depreciation $210,000…
Q: Global Harmonic Control Systems (GHCS) forecasts its Revenues, to be $500 million in one year. The…
A: Here, Discount Rate is 16% No. of shares outstanding is 12 million shares All cost are proportional…
Q: Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years.…
A: Cost of capital = 13% Growth Rate = 3% Computation of terminal value =Free cash flows year…
Q: Compute the projected after-tax operating cash flow for Steber during the coming year. E
A: Operating Cash Flows: Operating cash flows represent the cash generated by the firm from its normal…
Q: Luthor Corp. is expected to generate a free cash flow (FCF) of $14,950.00 million this year (FCF: =…
A: given, WACC = 3.54% FCF 1=14950 million FCF2= 14950 x (1+23.8%) = $18508.1 million (as it grows at…
Q: Dozier Corporation is a fast-growing supplier of office products. Analysts project the following FCF…
A: Present value is the present worth of any sum of money to be received in the future at a specified…
Q: The Netflix Corporation's cash flow from operations before interest and taxes was $5.25 milion in…
A: Calculation of Price per share:The price per share is $9.39.Excel Spreadsheet:
Q: Steber Packaging Inc. expects sales next year of $42 million. Of this total, 40 percent is expected…
A: The annual cash expenditures and inflows associated with a project are represented by net cash flow.…
DISCOUNTED CASH FLOW METHOD
Step by step
Solved in 2 steps with 2 images
- 6. A report from the marketing department indicates that a new product will generate the following revenue stream: P62,500 in the first year, P89,400 in year two, P136,200 in year three, P128,300 in year four, and P112,000 in year five. If your firm's discount rate is 11% and the cash flows are received at the end of each year, what is the present value of this cash flow stream? a.P379,435.35b.P421,173.24c.P476,036.04d.P528,400.001LMN Corporation has projected that their performance for the next five years will result to the following (see table below). The corporation owns a property originally acquired at P5 million with useful life of 10 years. The terminal value was assumed based on the growth rate of the cash flows. Capital investment is needed on Year 1 amounting to P1 million. Income tax rate is at 30%. The required rate of return for this business is 12%. Calculate the maximum price at which an investor will purchase 40% of LMN Corporation (round the growth rate to four decimal point).1. If the investment is expected to earn revenue of P4,000,000, with cash expenses amounting to P1,500,000 each over its life, What is the payback period in years? 2. If the investment is expected to earn increase revenue by P750,000 annually with cash savings on expenses of P120,000 each over its life, what is the accounting rate of return of this investment?
- You are evaluating a prospective LBO investment and determine that the Year 5 free cash flow (FCF) estimate is $850 million. Additionally, based on related work you estimate that the appropriate discount rate is 8.5% and the long term growth rate is 3.5%. Based on the perpetuity growth method, the Terminal Value of the company is _________ in Year Group of answer choices a. $17.6 bn, year 5 b. $17.0 bn, year 6 c. $10.0 bn, year 5 d. $17.6 bn, year 6If a $31,000 investment grew to $43,005 in 6 1/2 years of quarterly compounding, what effective rate of return was the investment earning?Assuming a cost of capital of 5% and that $60,000 is the correct profit estimate each year for the next 10 years, what is the IRR if NPV=463,304 a. 32.0% b. 8.1% c. 21.0% d. 2.8%
- What is the simple payback period (in years) for an investment of $465,000 if the net annual income is $75,000? O a.7 O b.8 O c. 5 O d. 9 O e. 6For the following cash flow, calculate the equivalent AW. Assume i= 8% per year. Year Incomes Outcomes 4600 1 4600 2 6000 4600 7000 4600 4 8000 4600 9000 10000 Answer: 3.An investment is expected to produce the following annual year-end cash flows:year 1: $5,000 year 4: $5,000year 2: $1,000 year 5: $6,000year 3: $0 year 6: $863.65The investment will cost $13,000 today.a. Will this investment be profitable?b. What will be the IRR (compounded annually) on this investment?c. Prove your answer in (b) by showing how much of each year’s cash flow is the recovery of the $13,000 investment and how much of the cash flow is return on investment. (Hint: See Concept Box 3.2.)
- Victoria Enterprises expects earnings before interest and taxes (EBIT) next year of $2.1 million. Its depreciation and capital expenditures will both be $286,000, and it expects its capital expenditures to always equal its depreciation. Its working capital will increase by $47,000 over the next year. Its tax rate is 35%. If its WACC is 10% and its FCFs are expected to increase at 5% per year in perpetuity, what is its enterprise value? The company's enterprise value is $ (Round to the nearest dollar.)Victoria Enterprises expects earnings before interest and taxes (EBIT) next year of $1.6 million. Its depreciation and capital expenditures will both be $301,000, and it expects its capital expenditures to always equal its depreciation. Its working capital will increase by $47,000 over the next year. Its tax rate is 30%. If its WACC is 8% and its FCFs are expected to increase at 5% per year in perpetuity, what is its enterprise value?14. Suppose that you have generated the estimates listed below from a pro forma analysis for a company that had requested a three year loan. The loan is a $1.5 million term loan with the equal annual payments of principals. The P&I payments are due at the end of each year with the annual interest rate = Prime rate + 1.5%. Capital expenditure Cash dividends Cash flow from operations before interest expense a). b). c). Yr.1 250,000 140,000 750,000 Assuming the Prime rate = 7.5% each year. What will be the interest payment at year 3? 25,000 50,000 45,000 53,000 10,000 Yr. 2 125,000 140,000 780,000 Yr. 3 75,000 140,000 800,000