Given Discount rate 14% Year 5 multiple 5.00 Debt $ 2,100,000 Year Cash flows 1 $ 1,100,000 2 1,149,500 3 1,201,228 4 1,255,283 5 1,311,770 Solution a. Enterprise Value b. Equity Value
Q: Current ratio = 2.6 timesProfit margin = 10%Sales = $1,270mROE = 10%Long-term debt to Long-term debt…
A: Calculate the current assets as follows:
Q: Problem C: Liquidity Ratios ABC has P400,000 cash, P200,000 short‐term investments, P500,000…
A: “Since you have posted a question with multiple sub-parts, we will solve first three subparts for…
Q: Question 7 A company's annual cost in year one is $26,000, with costs increasing by $2000 per year…
A: We know that Present value can be calculated by discounting the cash flow at appropriated discount…
Q: Calculate the present value of the following cash flows discounted at 14 percent.(5 POİNT) $10,000…
A: 1. COMPOUND INTEREST RATE 14% YEARS 7 PMT (MONTHLY DEPOSIT) 0 FUTURE VALUE $10,000 2.…
Q: 3) Net Cash Flow -$30,000 +S3,000 +$4,050 +$5,100 +$6,150 +$11,250 +$6,000 +$7,200 +S8,640 EOY 2 3 5…
A: The present worth is the current worth of all cash flow that has to be paid or received in the…
Q: Return on Capital Employed (ROCE) = For Riccarton PLC: ROCE = 50000/380000 X 100 = 13.2%…
A: The question is related to Ratio Analysis. The details are given regarding two companies.
Q: Year Cash Flow 0 –$ 17,700 1 10,000 2 8,900 3 5,400 a. What is the…
A: The formula to compute profitability index:
Q: Long term debt to Equity. 0.5 to 1 ******. Total asset turnover. Average collection period. „2.5…
A: Working note 1: Long term debt to equity = Long term debt / Equity 0.5 = Long term debt…
Q: Problem C: Liquidity Ratios ABC has P400,000 cash, P200,000 short‐term investments, P500,000…
A: Since we only answer up to 3 sub-parts, we’ll answer the first 3. Please resubmit the question and…
Q: PROBLEM NO.5 Solve for ERR if 25% Mimimum Attractive Rate of Return 13% Interest Rate External…
A: Concept of ERR
Q: Cost of Debt After-tax cost of debt 4.90% Cost of Equity Treasury Bond Rate…
A: Note: in the given question, for the year 2015, debt weights are assumed to be 24%. As it's given…
Q: i) PAT - 4000 Cr ii) Tangible Fixed Assets -3300 Cr iii) Depreciation 8.5 % iv) Identifiable…
A: PAT - 4000 Cr Tax rate – 20 % Tangible Fixed Assets -3300 Cr Identifiable Intangible other than…
Q: Problem C: Liquidity Ratios ABC has P400,000 cash, P200,000 short‐term investments, P500,000…
A: ABC has P400,000 cash, P200,000 short‐term investments, P500,000 receivables, and P900,000…
Q: ear Cash Flow ($) 0 17,700 1 10,000 2 8,900 3 5,400 What is the…
A: The data set is: Year Cash Flow 0 17700 1 10000 2 8900 3 5400
Q: rrows $1 million debt lebt is due). The debti of the cash flow (revent gotiations are allowed…
A: The right answer is 2.0 million
Q: 28-29. (Average/Difficult) If the pro forna balance sheet shows that total asset increase by…
A: Total assets on the balance sheet are funded by Debt and Equity. The ratio of Debt to Equity is…
Q: Multiple choice: Assuming that SN North Company has the following net cash inflow: P55,000,…
A: solution given cost of capital =25% NPV = present value of inflow- present value of outflow
Q: Discount rate: 6% End of year: 1. 3. 4 Cash flows: (20,000) $ 5,000 $ 5,000 $ 5,000 $ 5,000 $ 5,000…
A: Since you have posted a question with multiple sub-parts, we will solve the first three subparts for…
Q: Solve for ERR: 25%Minimum Attractive Raye of Return 13% Interest Rate External $7,250.00 Excess…
A: Concept of ERR
Q: What is the value in year 7 of a $2,700 cash flow made in year 8 when interest rates are 11.8…
A: Presents value represents the present market value of an investment.
Q: Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9%…
A: We can calculate the value to operation for year 0 by taking the cash flows and discounting them…
Q: Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9%…
A: Here,
Q: Return on Equity* Return on Capital Employed* Gross profit margin Operating profit margin Interest…
A: Ratios are the measures that are determined and analyzed to know the financial position of the…
Q: The financial breakeven point of Soil Inc. is P90,000, while the tax rate applicable to the company…
A: At financial breakeven point, EBIT level is such that net income is zero. EBIT = P 90000 Tax rate =…
Q: d for operation: $11,000
A: When preferred stock is used, there is no tax benefit on the dividend thus paid. Also, they are paid…
Q: Sustainable Growth rate
A: No company can survive without growth. Sustainable growth rate means the growth that the company can…
Q: Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9%…
A: We can calculate the value to operation for year 0 by taking the cash flows and discounting them…
Q: Discounted cash flow Cumulative CF -$100,000.00 $18,518.52 $21,433.47 Year Cash flow |-$100,000.00…
A:
Q: a) Compute Magna Corp's Free Cash Flow assuming the following: $400 million Operating income:…
A: Earnings before tax = Operating Income - Interest Expense Earnings before tax = 400,000,000 -…
Q: Reconsider Examples 11.7 and 11.8. The marginal income-tax rate (tm) for Capstone is expected to…
A: A firm's Weighted Average Cost of Capital(WACC) represents the cost of capital across all the…
Q: Item Value Item full name abbreviation OFCF (millions) $5 3% pa 2% pa 8.6% pa 40% pa Operating free…
A: Value of firm is calculated by concept present value of perpetual growth model.
Q: 18. What is the NPV of the following cash flows? The company uses an 11% discount rate. ($168,000)…
A: Formulas:
Q: Problem 01-04 (algo) firm's current profits are $950,000. These profits are expected to grow…
A: We need to use the following equations to solve these problems Value before pay dividend…
Q: Problem C: Liquidity Ratios ABC has P400,000 cash, P200,000 short‐term investments, P500,000…
A: The current ratio is measured to access the liquidity position of the business. It is computed to…
Q: 4. Income taxes: New Haven has an overall income tax rate of 30%. Chapter 12 Capital Budge 5.…
A: Net Present Value=(Present Value of Cash Inflows-Present Value of Cash Outflows)
Q: ratio of 1.66 is more than two times to the norm of 0.75. The company has to think about reducing…
A: The Balance Sheet is given as on 31/12/1999. Required Debt equity Ratio
Q: Profit margin = 8.5 % Capital intensity ratio = .46 Debt-equity ratio = .61 Net…
A: Growth = ROE * Retention ratio Calculation of return on equity: ROE = (Profit margin)/(Total…
Q: has P400,000 cash, P200,000 short‐term investments, P500,000 receivables, and P900,000 inventories.…
A: Current ratio is the liquidity ratio which is derived by dividing the current liabilities from…
Q: Profit margin = 9.1% Capital intensity ratio = .52 Debt-equity ratio = .67 Net income =…
A: Plow back ratio = 1 - Dividend / Net Income = 1- 50500 / 102000 =0.5049019608 = 50.49%
| Given | |
| Discount rate | 14% |
| Year 5 multiple | 5.00 |
| Debt | $ 2,100,000 |
| Year | Cash flows |
| 1 | $ 1,100,000 |
| 2 | 1,149,500 |
| 3 | 1,201,228 |
| 4 | 1,255,283 |
| 5 | 1,311,770 |
| Solution | |
| a. Enterprise Value | |
| b. Equity Value |
Step by step
Solved in 3 steps with 2 images
- Saved Assume a company provided the following information: 14 Net income Total assets, beginning of the year Total assets, end of the year Total liabilities, beginning of the year Total liabilities, end of the year $ 112,000 $ 1,000,000 $ 1,280,000 $ 680,000 $ 830,000 The return on equity is closest to: (Round your final answer to the whole percentage.) Multiple Choice 29%. O О 23%. 25%.Data needed: SFP Asset section 1. Cash 16.3% 2. AR 6.3% 3. Short term investment 0.2% 4. Inventory 2.2% 5. Prepaid expenses 0.4% 6. PPE 74.7% Data needed: SFP Liabilities and OE section. 1. Current liab 16% 2. Non-current liab 34.2% 3. OE 49.9% Data needed: SCI 1. COGS 38.6% 2. Selling and admin exp 6.8% 3. Interest exp 0.1% 4. Income tax exp 0.5% 5. Net income 54%Year Net Cash Flow Discount Factor Present Value (using the factor) Present Value (using Excel formula) 0 $ (3,500,000.00) 1 $ (3,500,000.00) ($3,500,000.00) 1 $ 900,000.00 0.90909 $ 818,181.00 $818,181.82 2 $ 900,000.00 0.82645 $ 743,805.00 $743,801.65 3 $ 900,000.00 0.75131 $ 676,179.00 $676,183.32 4 $ 900,000.00 0.68301 $ 614,709.00 $614,712.11 5 $ 900,000.00 0.62092 $ 558,828.00 $558,829.19 Net Present Value $ (88,298.00) $ (88,291.91) 3. Now assume that inflation is estimated as a 5% increase each year (starting with Year 1) for the entire 5 years. Calculate the new net cash flow values for each year. start with 5% increase for Year 1 net cash flow. Year Net Cash Flow 0 $…
- Governorate Optional Initial Years: Values in OMR Project Investment 2022 2023 2024 2025 2026 2027 Ad Land 30000 7000 15000 14000 22000 Nil 5000 development Ad Dhahirah Ceramic products Dakhiliyah 24000 8000 5000 10000 4000 12000 10000 Al Batinah Fish 54000 6000 9000 12000 11000 10000 12000 North Processing Al Batinah Clay and pots 18000 6000 5000 7000 9000 8000 6000 South Al Buraymi Desert 5000 20000 Nil 50000 12000 22000 10000 camping Rock Garden Al Wusta 100000 20000 25000 18000 26000 22000 Nil Ash Ship Building 84000 16000 14000 12000 40000 30000 35000 Sharqiyah North Ash Turf racing 14000 15000 20000 42000 8000 7000 6000 Sharqiyah track South Dhofar Hotel chain 150000 26000 25000 20000 35000 29000 50000 Oil refinery 120000 22000 30000 50000 24000 20000 Muscat 40000 Musandam Date farming 48000 20000 25000 14000 60000 9000 8000 Required : Calculate the following investment appraisal criteria for THREE optional projects (Selection is from your own choice): 1. i. Accounting Rate of…Year Net Cash Flow Discount Factor Present Value (using the factor) Present Value (using Excel formula) 0 $ (3,500,000.00) 1 $(3,500,000.00) ($3,500,000.00) 1 $900,000.00 0.90909 $818, 181.00 $818, 181.82 2 $ 900,000.00 0.82645 $743,805.00 $743, 801.65 3 $900,000.00 0.75131 $676, 179.00 $676, 183.32 4 $ 900,000.00 0.68301 $614,709.00 $614,712.11 5 $900,000.00 0.62092 $558, 828.00 $558,829.19 Net Present Value $(88,298.00) $(88,291.91) 3. Now assume that inflation is estimated as a 5% increase each year (starting with Year 1) for the entire 5 years. Calculate the new net cash flow values for each year. Hint: You should start with 5% increase for Year 1 net cash flow.Partial Income Statement Excel Exercise Compute the Following ՀԱՐ Sales COGS SG&A Depreciation Debt Int. Rate Tax Rate* 2019 100 40 EBITDA EBIT 25 Interest 10 EBT 0.08 Tax 0.25 Net Income ? ? ? ? ? ? Partial Balance Sheet Debt and Loans 150 Total Equity 150 Total Assets 300 Inv. Change 10 A/R Change A/P Change 35 20 Net Profit Margin Equity Multiplier Verify Dupont ROE ? סיי ? ? ? ? ? * Assume all taxes paid in current period (no accrued taxes) for rest of course CF from Operations ROE Asset Turnover CED Tt O 24
- Year Cash Flow 0 −$8,200 1 2,500 2 4,100 3 3,900 What is the profitability index for the cash flows if the relevant discount rate is 10 percent? A. 1.079 B. 1.100 C. 0.995 D. 1.016 E. 1.048 What is the profitability index for the cash flows if the relevant discount rate is 16 percent? A. 0.939 B. 0.967 C. 0.986 D. 0.892 E. 0.911 What is the profitability index for the cash flows if the relevant discount rate is 26 percent? A. 0.795 B. 0.819 C. 0.834 D. 0.755 E. 0.771What is the return on the following investment? Original Cost Selling Price Distributions Percent Investment or Invested $ of Investment Received $ Return Bond $955.00 $1000.00 $240.00 34.07% 29.84% 29.21% 32.88% 26.99%Whatiseachofthefollowinginvestmentsworthtodayassuminganannualdiscountrateof 7%? 1.(a) A3-yearmaturity“B”ratedcorporatebondwith4%annualinterestpaymentsanda principal value of £1,000
- Use the financial statements of Heifer Sports Inc. to find the information below for Heifer. (Use 365 days a year. Round all answers to 2 decimal places except $ amounts.) Income Statement Sales Cost of goods sold Depreciation Selling and administrative expenses EBIT Interest expense Taxable income Taxes Net income Balance Sheet, Year-End Assets Cash Accounts receivable Inventory Total current assets i Fixed assets Total assets Liabilities and Stockholders' Equity Accounts payable Short-term debt Total current Liabilities. Long-tern bonds Total liabilities 2020 $ 5,630,000 2,936,000 289,400 1,550,000 $ S $ 854,600 138,000 716,600 320,300 396,300 Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity S 2020 48,400 S 649,000 481,800 $1,179,200 $1,634,600 3,060,000 3,793,000 $4,239,200 $5,427,600 $ 2019 54,000 932,200 648,400 $ 336,400 $ 623,000 491,000 762,200 827,400 2,282,400 $3,109,800 $1,385,200 3,049,300 $4,434,500 $ 313,900 $ 313,988…Profits. What are the profits on the following investments, E? Enter a negative number for a loss. ..... Original Cost of Investment Selling Price of Investment Distributions Investment Received Dollar Profit/(Loss) CD $800 $860 $0 (Round to the nearest dollar.)AmountFinanced Number ofPayments APR TableFactor FinanceCharge MonthlyPayment $600 18 17% $ $ $