a. Estimate the company's total value. Note: Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole amount. b. What is the value of Laputa's equity? Note: Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole amount. Answer is complete but not entirely correct. a. Total value b. Laputa's equity 757

Corporate Fin Focused Approach
5th Edition
ISBN:9781285660516
Author:EHRHARDT
Publisher:EHRHARDT
Chapter11: Cash Flow Estimation And Risk Analysis
Section: Chapter Questions
Problem 2STP
icon
Related questions
Topic Video
Question
You need to estimate the value of Laputa Aviation. You have the following forecasts (in millions of dollars) of its profits and of its future
Investments in new plant and working capital:
Earnings before interest, taxes, depreciation, and amortization (EBITDA)
Depreciation
Pretax profit
Tax at 30%
Investment
Check my work mode: This shows what is correct or incorrect for the work you have comp
Answer is complete but not entirely correct.
757
a. Total value
b. Laputa's equity
$
$
ⓇⓇ
1
$.73
33
40
12
19
70
Year
From year 5 onward, EBITDA, depreciation, and investment are expected to remain unchanged at year-4 levels. Laputa is financed
60% by equity and 40% by debt. Its cost of equity is 18%, its debt yields 9%, and it pays corporate tax at 30%
2
$93
43
50
15
22
a. Estimate the company's total value.
Note: Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole amount.
b. What is the value of Laputa's equity?
Note: Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole amount.
$ 188
48
60
18
25
4
$ 113
53
60
18
27
Transcribed Image Text:You need to estimate the value of Laputa Aviation. You have the following forecasts (in millions of dollars) of its profits and of its future Investments in new plant and working capital: Earnings before interest, taxes, depreciation, and amortization (EBITDA) Depreciation Pretax profit Tax at 30% Investment Check my work mode: This shows what is correct or incorrect for the work you have comp Answer is complete but not entirely correct. 757 a. Total value b. Laputa's equity $ $ ⓇⓇ 1 $.73 33 40 12 19 70 Year From year 5 onward, EBITDA, depreciation, and investment are expected to remain unchanged at year-4 levels. Laputa is financed 60% by equity and 40% by debt. Its cost of equity is 18%, its debt yields 9%, and it pays corporate tax at 30% 2 $93 43 50 15 22 a. Estimate the company's total value. Note: Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole amount. b. What is the value of Laputa's equity? Note: Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole amount. $ 188 48 60 18 25 4 $ 113 53 60 18 27
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Ratio Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage