Estimating Share Value Using the DCF Model Following are forecasts of Illinois Tool Works Inc. sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 2018. Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places. Forecast Horizon Period Terminal Reported 2018 2019 2020 2021 2022 Period $5,907 $6,262 $6,637 $7,036 $7,458 $7,607 1,084 1,152 1,221 1,294 1,372 3,785 4,011 4,252 4,507 4,778 1,400 4,873 $ millions Sales NOPAT NOA Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate Discount rate (WACC) Common shares outstanding 2% 7.35% 131.00 million Net nonoperating obligations (NNO) $2,482 million (a) Estimate the value of a share of ITW's common stock using the discounted cash flow (DCF) model as of December 31, 2018. Forecast Horizon ($ millions) Increase in NOA FCFF (NOPAT - Increase in NOA) Present value of horizon FCFF Cum. present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO Firm equity value Shares outstanding (millions) Stock price per share $ $ Reported 2018 $ 2019 $ 2020 $ 2021 $ 2022 Terminal Period $
Estimating Share Value Using the DCF Model Following are forecasts of Illinois Tool Works Inc. sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 2018. Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places. Forecast Horizon Period Terminal Reported 2018 2019 2020 2021 2022 Period $5,907 $6,262 $6,637 $7,036 $7,458 $7,607 1,084 1,152 1,221 1,294 1,372 3,785 4,011 4,252 4,507 4,778 1,400 4,873 $ millions Sales NOPAT NOA Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate Discount rate (WACC) Common shares outstanding 2% 7.35% 131.00 million Net nonoperating obligations (NNO) $2,482 million (a) Estimate the value of a share of ITW's common stock using the discounted cash flow (DCF) model as of December 31, 2018. Forecast Horizon ($ millions) Increase in NOA FCFF (NOPAT - Increase in NOA) Present value of horizon FCFF Cum. present value of horizon FCFF $ Present value of terminal FCFF Total firm value NNO Firm equity value Shares outstanding (millions) Stock price per share $ $ Reported 2018 $ 2019 $ 2020 $ 2021 $ 2022 Terminal Period $
Financial Management: Theory & Practice
16th Edition
ISBN:9781337909730
Author:Brigham
Publisher:Brigham
Chapter2: Financial Statements, Cash Flow,and Taxes
Section: Chapter Questions
Problem 21SP: Begin with the partial model in the file Ch02 P21 Build a Model.xlsx on the textbooks Web site. a....
Related questions
Question
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 2 images
Knowledge Booster
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.Recommended textbooks for you
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning