Assume that today is December 31, 2022, and the following information applies to Xavier
Airlines:
-After-tax operating income [EBIT (1 - T)] for the just ended year is $900 million.
-The
-The capital expenditure for the just ended year was $225 million.
-There was no change in net operating working capital from the previous year.
-Analysts estimate that Xavier’s
8% per year for the next 5 years after which growth is expected to moderate to 4% at a
constant rate.
-The weighted average cost of capital (WACC) for Xavier is 10%.
-The market value of the company's debt is $2.875 billion.
-Xavier has 300 million shares of stock are outstanding.
Using the corporate valuation model approach, what should be:
a. The value of Xavier Airlines today (the firm)?
b. The value of Xavier Airlines’ Common Equity?
c. The intrinsic value of Xavier’s stock price today?
Trending nowThis is a popular solution!
Step by stepSolved in 6 steps with 5 images
- Suppose SAMI company had an additional $4 million depreciation expense in 2023. If SAMI's tax rate on pretax income is 35%, what would be the impact of this expense on SAMF's net income? OA. Decrease by $26 million OB. No change OC. Decrease by $1.4 million OD. Decrease by $4 million CHEDarrow_forwardBramble Corp., which began operations in January 2020, follows IFRS and is subject to a 30% income tax rate. In 2023, the following events took place: 1. 2. 3. 4. The company switched from the zero-profit method to the percentage-of-completion method of accounting for its long-term construction projects. This change was a result of experience with the project and improved ability to estimate the costs to completion and therefore the percentage complete. Due to a change in maintenance policy, the estimated useful life of Bramble's fleet of trucks was lengthened. It was discovered that a machine with an original cost of $240,000, residual value of $30,800, and useful life of 4 years was expensed in error on January 23, 2022, when it was acquired. This situation was discovered after preparing the 2023 adjusting entries but before calculating income tax expense and closing the accounts. Bramble uses straight-line depreciation and takes a full year of depreciation in the year of…arrow_forwardA chemical company has a total income of 1.62 million per year and total expenses of 716057 not including depreciation. At the start of the first year of operation, a composite account of all depreciable assets shows a value of 1.24 with a MACRS recovery period of 7 years, and a straight-line recovery period of 9.4 years. Thirty-five percent of all profits before taxes must be paid out for income taxes. What would be the reduction in income tax charges for the first year of operation if the MACRS method were used for the depreciation accounting instead of the straight-line method?-arrow_forward
- The 2021 Income statement for Egyptian Nolse Blasters shows that depreciation expense is $80 million, NOPAT is $239 million. At the end of the year, the balance of gross fixed assets was $650 million. The change in net operating working capital during the year was $70 million. Egyptian's free cash flow for the year was $180 million. Calculate the beginning-of-year balance for gross fixed assets. (Enter your answer in millions of dollars.) Gross fixed assets millionarrow_forwardSee the explanation below to work the problem. XYZ Company, a 'for-profit' business, had revenues of $12 million in 2022. Expenses other than depreciation totaled 75 percent of revenues. XYZ Company, must pay taxes at a rate of 40 percent of pretax (operating) income. All revenues were collected in cash during the year, and all expenses other than depreciation were paid in cash. Depreciation originally was $1.5 million; however, a change in the depreciation schedule (still within GAAP) has now made the depreciation expense DOUBLE. Based on this change in depreciation expense, what would XYZ's net income now be? Select one or more: a. so b. $3,000,000 c. $1,500,000 Od. Not enough information to tellarrow_forward(Working with the income statement) At the end of its third year of operations, the Sandifer Manufacturing Co. had $4,522,000 in revenues, $3,362,000 in cost of goods sold, $458,000 in operating expenses which included depreciation expense of $140,000, and a tax liability equal to 34 percent of the firm's taxable income. Sandifer Manufacturing Co. plans to reinvest $52,000 of its earnings back into the firm. What does this plan leave for the payment of a cash dividend to Sandifer's stockholders? Complete the income statement for Sandifer Manufacturing Co.: (Round to the nearest dollar.) Revenues = Less: Cost of Goods Sold = Less: Operating Expenses Less: Interest Expense Less: Income Taxes = = $ $ $ $ Equals: Gross Profit = ... Equals: Net Operating Income = 0 Equals: Earnings before Taxes Equals: Net Income = = $ GA GA $arrow_forward
- Target entered fiscal 2019 with a total capitalization of 21898 million. In 2019, debt investors received interest income of $875 million. Net income to shareholders was 8,648 million (assume a taxe rate of 21%) calculate the economic value added assuming its cost of capital is 10%arrow_forwardI am confused about this Questionarrow_forwardorking with the income statement) At the end of its third year of operations, the Sandifer Manufacturing Co. had $4,540,000 in revenues, $3,332,000 in cost of goods sold, $455,000 in erating expenses which included depreciation expense of $144,000, and a tax liability equal to 34 percent of the firm's taxable income. Sandifer Manufacturing Co. plans to reinvest $52.000 its earnings back into the firm, What does this plan leave for the payment of a cash dividend to Sandifer's stockholders? Complete the income statement for Sandifer Manufacturing Co.: (Round to the nearest dollar) 4,540,000 3,332,000 Revenues Less: Cost of Goods Sold Less: Operating Expenses- Less: Interest Expense $ Less: Income Taxes $ $ $ Equals: Gross Profit 455,000 Equals: Net Operating income- 이 $ $ $ $ 1,208,000 753,000 Equals: Earings before Taxes 256,020 Equals: Net Income 5 496,080 The amount that the company will be able to pay as a cash dividend is 5 (Round to the nearest dollar) 753,000arrow_forward
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
- Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCorporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan ProfessorPublisher:McGraw-Hill Education