Estimating Share Value Using the DCF Model Following are forecasts of Home Depot’s sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 3, 2019, which the company labels fiscal 2018. Forecast Horizon Period Reported Terminal $ millions 2018 2019 2020 2021 2022 Period Sales $103,875 $111,146 $118,927 $127,251 $136,159 $138,882 NOPAT 11,590 12,448 13,320 14,252 15,250 15,555 NOA 24,524 26,239 28,075 30,040 32,144 32,786 Answer the following requirements assuming a discount rate (WACC) of 7.85%, a terminal period growth rate of 2%, common shares outstanding of 1,105 million, net nonoperating obligations (NNO) of $26,327 million. Required a. Estimate the value of a share of Home Depot’s common stock using the discounted cash flow (DCF) model as of February 3, 2019. Note: Do not round until your final answer; round your final answer to two decimal places. Stock price per share: $Answer b. Home Depot stock closed at $182.46 on March 28, 2019, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? Answer
Estimating Share Value Using the DCF Model
Following are forecasts of Home Depot’s sales,
| Reported | Terminal | |||||
|---|---|---|---|---|---|---|
| $ millions | 2018 | 2019 | 2020 | 2021 | 2022 | Period |
| Sales | $103,875 | $111,146 | $118,927 | $127,251 | $136,159 | $138,882 |
| NOPAT | 11,590 | 12,448 | 13,320 | 14,252 | 15,250 | 15,555 |
| NOA | 24,524 | 26,239 | 28,075 | 30,040 | 32,144 | 32,786 |
Answer the following requirements assuming a discount rate (WACC) of 7.85%, a terminal period growth rate of 2%, common shares outstanding of 1,105 million, net nonoperating obligations (NNO) of $26,327 million.
Required
a. Estimate the value of a share of Home Depot’s common stock using the discounted cash flow (DCF) model as of February 3, 2019.
Note: Do not round until your final answer; round your final answer to two decimal places.
Stock price per share: $Answer
b. Home Depot stock closed at $182.46 on March 28, 2019, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price?
Answer
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
