Estimating Share Value Using the ROPI 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 $101,711 $108,830 $116,449 $124,600 $133,322 $135,989 NOPAT 11,349 12,189 13,043 13,955 14,932 15,231 NOA 24,013 25,692 27,490 29,414 31,474 32,103 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 $25,779 million. a. Estimate the value of a share of Home Depot common stock using the residual operating income (ROPI) 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: $ 0
Q: For the year ending March 31, 2019, Northern Air Cooling Corporation has: Total assets =…
A: given, Total assets = $109,931,999 ROA = 9.67 % ROE = 11.19 % Net profit margin = 10.59 %
Q: Use Apple’s financial statements to calculate the following ratios and summary measures for fiscal…
A: Return on Assets (ROA) describes the profits fetched through an organisation’s Assets in percentage
Q: d. Calculate the Accounts Receivable Turnover for 2021. e. Calculate the Inventory Turnover for…
A: Accounts Receivable Turnover (ART) Ratio is the ratio which represent the company's policy of…
Q: a. Use the financial statements along with the additional information below to forecast property,…
A: Step 1 As per US GAAP , all the property , plants and equipment's should be present in the books of…
Q: Estimating Share Value Using the DCF Model Following are forecasts of Home Depot’s sales, net…
A: Value per share refers to the ratio computed by dividing the common shareholders by the number of…
Q: From the French Instrument Corporation second-quarter report ended 2020, do a vertical analysis for…
A: A vertical analysis is one of the financial statement analysis in which one base item is chosen and…
Q: The following data is available for the years ended 2020 and 2021 for Bunting Company.…
A: Market Ratios: The financial measurements used to assess the value of the stocks of publicly listed…
Q: Big Corporation reported the following income statement and balance sheet for the past two years:…
A: Lets understand the basics. Return on total assets is a ratio which shows how much earning before…
Q: Maggie’s Skunk Removal Corp.’s 2021 income statement listed net sales of $12.8 million, gross profit…
A: Since you have posted a question with multiple sub-parts, we will solve the first three subparts for…
Q: Here are the abbreviated financial statements for Planner's Peanuts Income Statement , 2019 Sales…
A: The question is based on the concept of Financial Accounting.
Q: e following information is taken from Tanaka Bhd for the year ended 31 December 2020. Preference…
A: Both solvency and liquidity are terms that refer to a company's financial health, but they differ in…
Q: Suppose that in April 2019, Nike Inc. had sales of $36,312 million, EBITDA of $5,217 million, excess…
A: a) Nike' share price can be calculated using the below formula, where Average EV to sales multiple =…
Q: The following information is taken from Tanaka Bhd for the year ended 31 December 2020. Preference…
A: (iv) Profit Margin = Net ProfitNet Sales=RM6,448,000RM100,000,000=6.448%=6% (v) Earnings per share…
Q: Maggie’s Skunk Removal Corp.’s 2021 income statement listed net sales of $13.7 million, gross profit…
A: The question is based on the concept of ratio analysis . Ratio analysis is a tool of financial…
Q: Estimating Share Value Using the ROPI Model The following are forecasts of Abercrombie & Fitch's…
A: ROPI is a method through which price of stock is computed. Stock price is calculated by dividing…
Q: The following information is taken from Tanaka Bhd for the year ended 31 December 2020. Preference…
A: Here in this question we are required to calculate current ratio, quick ratio and asset turnover…
Q: Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales,…
A: A horizontal forecasted report is prepared for the purpose of analyzing the current performance and…
Q: The following information is taken from Tanaka Bhd for the year ended 31 December 2020. Preference…
A: Note: As per our guidelines, only the first three subparts will be answered i. Current ratio =…
Q: Preparation of Common Size Statements for Vertical Analysis Financial statements for Steele Inc.…
A: Introduction: An income statement with a common size is one in which each line item is stated as a…
Q: Estimating Share Value Using the DCF Model Assume following are forecasts of Abercrombie & Fitch's…
A: Data given: Discount rate (WACC) = 13.3%, Terminal period growth rate = 1% Common shares outstanding…
Q: Nash Corporation had net sales of $2,401,300 and interest revenue of $36,200 during 2020. Expenses…
A: Under Multi-Step Income Statement, All the line items are required to be shown in the specific…
Q: Basic earning per share ratio= (net income- prefered dividends)/weighted average common shares…
A: Introduction:- basic earnings per share is calculated by subtracting preferred dividends from net…
Q: Estimating Share Value Using the ROPI Model Following are forecasts of Illinois Tool Works Inc.…
A: WACC of 7.35% NNO of $6,204 million To Find: Value of a share
Q: Blue Corporation had net sales of $2,401,600 and interest revenue of $36,800 during 2020. Expenses…
A: A multistep income statement is the income statement which computes income at various stages like…
Q: Selected comparative financial statements of Korbin Company follow. Sales Cost of goods sold Gross…
A: Income statement is the financial statement which is prepared by the entity for reporting and…
Q: Use the following information in the table below to answer the question: Blanc Blanc Financial Year…
A: Calculate the book value per share (BVPS) in Year 2019 by dividing the total shareholders' equity…
Q: Use Apple’s financial statements to calculate the following ratios and summary measures for fiscal…
A: “Since you have posted a question with multiple sub-parts, we will solve first three sub-parts for…
Q: The following information is taken from Tanaka Bhd for the year ended 31 December
A: From the industry average, identify and comment on Tanaka Bhd’s profitability Particulars Amount…
Q: In January 2019, United Airlines (UAL) had a market capitalization of $22.90 billion, debt of $13.40…
A: Answer - (a) Calculation of Market Capitalization to Revenue Ratio : United Airlines : Given,…
Q: Estimating Share Value Using the DCF Model Following are forecasts of Home Depot's sales, net…
A: Discounted cash flow is a method to find out the real present value of investment by discounting all…
Q: The following information is taken from Tanaka Bhd for the year ended 31 December 2020. Preference…
A: Solution:- i)Calculation of current ratio as follows:- Current ratio =Current assets/Current…
Q: From the French Instrument Corporation second-quarter report ended 2018, do a vertical analysis for…
A: Vertical analysis: It implies to a method of analyzing or evaluating the financial statements of a…
Q: The following information was available for the year ended December 31, 2019: Sales $600,000 85,600…
A: Solution a i) Margin ratio = net income/ sales*100 =$85600 / 600,000*100 = 14.27% ii). Assets…
Q: The following information is taken from Tanaka Bhd for the year ended 31 December 2020. Preference…
A: Note: Since we only answer up to 3 sub-parts, we’ll answer the first 3. Please resubmit the question…
Q: Assume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax…
A: Answer - Working Note : Terminal FCFF = 949; Hence, terminal value = Terminal FCFF / (WACC- g) =…
Q: Roxanne Carter Corporation reported the following for 2020: net sales $1,200,000, cost of goods sold…
A: a. Roxanne CarterStatement of Comprehensive Income Sales revenue $1,200,000 Less: Cost of…
Q: Refine Assumptions for PPE Forecast Following are the income statement and balance sheet for…
A: PPE Valuation: The presentation of PPE (Plant, Property, and Equipment) as per the US GAAP requires…
Q: Eagle Sports Supply has the following financial statements. Assume that Eagle's assets are…
A: Internal Growth Rate means the highest level of growth which a business can achieve without taking…
Q: Eagle Sports Supply has the following financial statements. Assume that Eagle's assets are…
A: Company have to pay dividend to investors from total profits earn, this portion is called pay-out…
Q: Prepare a vertical analysis for Carson Corporation’s balance sheet to determine the component…
A: Vertical analysis of balance sheet is comparison of each line item of the balance sheet with the…
Q: holding gain
A: Definition: Holding Gain: Realized holding gain is calculated by deducting original purchase price…
Q: Refine Assumptions for Dividend and Retained Earnings Forecast Following are the income statement…
A: Retained earnings: The portion of earnings retained by the entity after paying out dividends and…
Q: The comparative condensed income statements of Dubai Company are shown below. Dubai Company…
A: Income statement analysis made by the corporation for analyzing their progress and efficiency in…
Q: Prepare a Vertical Common Size Income Statement from the following Profit and Loss Account XYZ Ltd.…
A: The Statement of Comprehensive Income - The statement of comprehensive income is the profit earned…
Q: Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales,…
A:
Q: The following information was available for the year ended December 31, 2019. Net income Average…
A: DPS (dividend per share) indicates the amount of dividend that corporation offers with respect to…
Q: Refine Assumptions for Dividend and Retained Earnings Forecast Following are the income statement…
A: a. Initially, compute the dividend payout; Dividend Payout = Dividend in 2019Net income…
Q: In 2021, Jake's Jamming Music, Inc., announced an ROA of 8.65 percent, ROE of 15.40 percent, and…
A: ROA = Net income / Total assets = 8.65%ROE = Net income / Total Equity = 15.40%Profit margin = Net…
Q: Selected ratios of Company X are shown below: Inventory turnover Days' sales uncollected Days'…
A: Ratio analysis is the most important method for analysing financial performance of a company. This…
Q: Presented below are the comparative income and retained earnings statements for Buffalo Inc. for the…
A: Retained Earnings Retained earning is the part of statement of shareholders equity changes which…
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
- Ratio Analysis Consider the following information taken from the stockholders equity section: How do you interpret the companys payout and profitability performance? Required: 1. Calculate the following for 2020. (Note. Round answers to two decimal places.) 2. CONCEPTUAL CONNECTION Assume 2019 ratios were: and the current year industry averages are: How do you interpret the companys payout and profitability performance?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 S millions 2018 2019 2020 2021 2022 Period Sales $99,547 $106,515 $113,971 $121,949 $130,485 $133,095 NOPAT 11,107 11,930 12,765 13,658 14,614 14,907 NOA 23,502 25,145 26,905 28,789 30,804 31,420 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 $25,230 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: $ 0 b. Home Depot stock closed at $174.86 on March 28, 2019, the date the…Estimating Share Value Using the DCF ModelFollowing 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. Requireda. 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…
- 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. $ millions Sales NOPAT NOA Required Forecast Horizon Period Reported 2018 2019 2020 2021 2022 $106,039 $113,461 $121,404 $129,902 $138,995 11,832 12,708 13,598 14,549 15,567 25,035 26,785 28,660 30,666 32,813 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 $26,876 million. Terminal Period $141,776 15,879 33,469 Stock price per share: $ 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. b. Home Depot stock closed at $186.26 on March 28, 2019, the date the…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. Reported S millions 2018 Sales NOPAT NOA Forecast Horizon Period Terminal 2019 2020 2021 2022 Period $108,203 $115,777 $123,882 $132,553 $141,832 $144,669 12,073 12,967 13,875 14,846 15,885 16,203 27,332 29,245 31,292 33,483 34,152 25,546 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 $27,424 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: $ b. Home Depot stock closed at $190.06 on March 28, 2019, the date the…Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2, 2019, which we label fiscal year 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. Reported Forecast Horizon Period $ millions 2018 Terminal 2019 2020 2021 2022 $79,124 $83,830 $87,234 $92,346 Period $93,428 4,767 Sales $76,106 NOPAT 3,269 NOA 23,770 4,152 3,572 4,501 3,939 24,197 26,157 26,677 28,761 28,571 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate 2% Discount rate (WACC) 7.63% Common shares outstanding 517.80 million Net nonoperating obligations (NNO) $12,473 million Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of February 2, 2019. ($ millions) Increase in NOA…
- 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. Module Forecast Horizon Period Reported Terminal $ millions 2018 2019 2020 2021 2022 Period Sales $108,203 $115,777 $123,882 $132,553 $141,832 $144,669 12,073 12,967 13,875 14,846 15,885 16,203 25,546 27,332 29,245 31,292 33,483 34,152 NOPAT NOA 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 $27,424 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: $ 519 b. Home Depot stock closed at $190.06 on March 28, 2019, the…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. Terminal Forecast Horizon Period 2019 2020 2021 2022 Period $7,607 $6,262 $6,637 $7,036 $7,458 $5,907 1,084 1,152 1,221 1,294 1,372 1,400 3,785 4,011 4,252 4,507 4,778 4,873 $ millions Sales NOPAT NOA Reported 2018 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate 2% 7.35% Discount rate (WACC) Common shares outstanding 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 -…Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2, 2019, which we label fiscal year 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. Reported Forecast Horizon Period Terminal $ millions 2018 2019 Sales $75,356 NOPAT 3,269 NOA 23,020 2020 2021 Period $79,124 $83,080 $87,234 $91,596 $93,428 3,402 3,572 3,751 3,939 4,017 24,197 25,407 26,677 28,011 28,571 2022 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate 296 Discount rate (WACC) 7.63% Common shares outstanding 517.80 million Net nonoperating obligations (NNO) $11,723 million Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of February 2, 2019. ($ millions) Increase in NOA…
- Estimating Share Value Using the DCF Model Following are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of February 2, 2019, which we label fiscal year 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. Reported Forecast Horizon Period Terminal $ millions 2018 Sales $75,956 NOPAT NOA 3,269 23,620 2019 2020 2021 2022 $79,124 $83,680 $87,234 $92,196 4,002 3,572 4,351 3,939 24,197 26,007 26,677 28,611 Period $93,428 4,617 28,571 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate Discount rate (WACC) Common shares outstanding 2% 7.63% 517.80 million Net nonoperating obligations (NNO) $12,323 million Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of February 2, 2019. Increase in NOA ($ millions)…Estimating Share Value Using the ROPI ModelFollowing are forecasts of Illinois Tool Works Inc. sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 2018. Reported Horizon Period $ millions 2018 2019 2020 2021 2022 Terminal Period Sales $14,768 $15,654 $16,593 $17,589 $18,644 $19,017 NOPAT 2,711 2,880 3,053 3,236 3,430 3,499 NOA 9,462 10,028 10,630 11,268 11,944 12,183 Answer the following requirements assuming a discount rate (WACC) of 7.35%, a terminal period growth rate of 2%, common shares outstanding of 328.1 million, and net nonoperating obligations (NNO) of $6,204 million.(a) Estimate the value of a share of ITW’s common stock using the residual operating income model (ROPI) model as of December 31, 2018. Instructions: Round all answers to the nearest whole number, except for discount factors, shares outstanding (do not round), and stock price per share. Round discount factors to 5 decimal places. Round stock…Estimating Share Value Using the ROPI ModelFollowing are forecasts of Illinois Tool Works Inc. sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 2018. Reported Horizon Period $ millions 2018 2019 2020 2021 2022 Terminal Period Sales $14,768 $15,654 $16,593 $17,589 $18,644 $19,017 NOPAT 2,711 2,880 3,053 3,236 3,430 3,499 NOA 9,462 10,028 10,630 11,268 11,944 12,183 Answer the following requirements assuming a discount rate (WACC) of 7.35%, a terminal period growth rate of 2%, common shares outstanding of 328.1 million, and net nonoperating obligations (NNO) of $6,204 million.(a) Estimate the value of a share of ITW’s common stock using the residual operating income model (ROPI) model as of December 31, 2018. Instructions: Round all answers to the nearest whole number, except for discount factors, shares outstanding (do not round), and stock price per share. Round discount factors to 5 decimal places. Round stock…