Question 3 Stocks of mature firms that grow at a predictable steady-state rate can sometimes be valued as a present value of a growing perpetuity. It uses next period's cash flow to equity holders (CF1), growth rate(g) and the cost of equity (r) as the discount rate (i.e., PV=CF1/(r-g)). The next period's cash flow to equity is 1250, steady-state growth rate is 2.5% and the cost of equity is 8%. What is the value of the firm's equity? 22,727.27 070.50 795.33

Question 3 Stocks of mature firms that grow at a predictable steady-state rate can sometimes be valued as a present value of a growing perpetuity. It uses next period's cash flow to equity holders (CF1), growth rate(g) and the cost of equity (r) as the discount rate (i.e., PV=CF1/(r-g)). The next period's cash flow to equity is 1250, steady-state growth rate is 2.5% and the cost of equity is 8%. What is the value of the firm's equity? 22,727.27 070.50 795.33

Financial Management: Theory & Practice

16th Edition

ISBN:9781337909730

Author:Brigham

Publisher:Brigham

Chapter7: Corporate Valuation And Stock Valuation

Section: Chapter Questions

Problem 25SP: Start with the partial model in the file Ch07 P25 Build a Model.xlsx on the textbook’s Web site....

See similar textbooks

Similar questions

What is the profitability index of an investment with cash flows in years 0 thru 4 of -340, 120, 130, 153, and 166, respectively, and a discount rate of 13%? A. 0.15 B. 0.22 C. 0.35 D. 0.42 E. 0.55
Determining PB Ratio for Companies with Different Returns and Growth Assume that the present value of expected ROPI follows a perpetuity with growth g (Value = Amount/ [r - g]). Determine the theoretically correct PB ratio for each of the following companies A and B. Note: NOPAT = NOA » RNOA. Company Net Operating Assets Equity RNOA ROE Weighted Avg. Cost of Capital Growth Rate in ROPI $100 $100 19% 19% 10% 2% $100 $100 12% 12% 10% 4% A B Round answers to two decimal places. PB Ratio Company A Company B
Consider the table given below to answer the following question. Year Asset value Earnings Net investment Free cash flow (FCF) Return on equity (ROE) Asset growth rate Earnings growth rate 10.00 Present value 1.20 1.29 0.00 0.12 0.12 2 3 4 5 6 7 8 9 10 1.84 11.20 12.54 14.05 15.31 16.69 18.19 19.29 20.44 21.67 1.34 1.51 1.69 2.00 2.18 2.31 2.45 2.60 1.34 1.51 1.26 1.38 1.50 1.09 1.16 1.23 1.30 0.42 0.46 0.50 1.09 1.16 1.23 1.30 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.09 0.09 0.06 0.06 0.06 0.06 0.00 0.00 0.12. 0.12 0.12 0.09 0.12 0.12 0.12 0.09 0.09 0.09 0.06 0.06 0.06 Assuming that competition drives down profitability (on existing assets as well as new investment) to 11.5% in year 6, 11% in year 7. 10.5% in year 8, and 8% in year 9 and all later years. What is the value of the concatenator business? Assume 10% cost of capital. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) D $ 14.46 million
Start with the partial model in the file Ch07 P25 Build a Model.xlsx on the textbook’s Web site. Selected data for the Derby Corporation are shown here. Use the data to answer the following questions. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year-0 value of operations. Calculate the estimated Year-0 price per share of common equity.
You are given the following information for a firm: EBIT x (1-T) this period Depreciation Net Working Capital Increase Asset Beta Capital Expenditures Growth Rate of FCF Risk Free Rate = = $17 million $2.4 million $0 1.1 $3.7 million 9% 3% Market Risk Premium Using the above data, what is the present value of all FCF? Don't forget that in applying the growing perpetuity formula, you have to use not this year's FCF, but next period's FCF (multiply this period's FCF by (1 + growth rate of FCF). 6.3% Your answer should be in $millions. For example, if your answer is $7.34 million, then enter 7.34 in the answer box.
Calculate the Terminal Value using the Perpetual growth Method Cost of Capital using WACC = 11.02% Terminal growth rate = 3%
Present Value Interest Factors Number of Periods 1 2 3 4 5 5% 9524 .9070 8638 8227 7835 Multiple Choice Interest Rates 15% 8696 7561 6575 5718 4972 The calculation of 1/r (wherer interest rate). 10% 9091 8264 7513 6830 6209 You are given the table above to calculate the present value of the future cash flows of an investment. What do the values in the table represent? 20% 8333 6944 5787 4823 4019 The calculation of (1+r) (wherer interest rate and t-number of perlods).
Consider the table given below to answer the following question. Asset value Earnings Net investment Free cash flow (FCF) Return on equity (ROE) Asset growth rate Earnings growth rate Present value Year 1 4 5 6 7 8 9 10 11.00 3.07 3.35 2.51 2.74 2 3 12.65 14.55 16.73 18.74 20.99 23.50 25.62 27.93 30.44 1.65 1.90 2.18 2.51 2.81 3.04 3.29 3.46 1.65 1.90 2.18 2.01 2.25 2.52 2.12 2.31 0.50 0.56 0.52 1.18 0.61 1.15 0.15 0.15 0.15 0.15 0.15 0.145 0.14 0.135 0.11 0.11 0.15 0.15 0.15 0.12 0.12 0.12 0.09 0.09 0.09 0.09 0.15 0.15 0.15 0.12 0.08 0.08 0.05 -0.11 0.09 0.56 Assuming that competition drives down profitability (on existing assets as well as new investment) to 14.5% in year 6, 14% in year 7, 13.5% in year 8, and 11% in year 9 and all later years. What is the value of the concatenator business? Assume 14% cost of capital. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) million
Consider the table given below to answer the following question. The long-run growth rate is projected at 5% and discount rate is 10%. Year Asset value Earnings Net investment Free cash flow (FCF) Return on equity (ROE) Asset growth ratei Earnings growth rate 1 2 4 5 6 7 8 10 28.49 29.92 15.00 16.65 18.48 20.51 22.16 23.93 25.84 27.13 1.65 1.83 2.03 1.65 1.83 2.03 1.99 2.09 1,42 1.50 2.26 2.44 2.51 2.58 2.58 1.64 1.77 1.91 1.29 1.36 0.62 9.66 0.60 1.29 1.22 0.11 0.11 0.11 0.11 0.11 0.105 0.10 0.095 0.11 0.11 0.11 0.08 0.08 0.00 0.05 0.05 0.05 0.11 0.11 0.11 0.08 0.57 0.60 0.07 9.07 0.05 0.03 0.03 0.00 -0.23 0.05 Assuming that competition drives down profitability (on existing assets as well as new investment) to 10.5% in year 6, 10% in year 7. 9.5% in year 8, and 7% in year 9 and all later years. What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) Present value million
Chapter 12, Question 10b: You need to estimate the equity cost of capital for XYZ Corp. You have the following data available regarding past returns: Year Risk-free Return 2007 3% 2008 1% Market Return XYZ Return 6% 10% -37% -45% Part B Estimate XYZ's beta (Hint: You'd better compute the market's and XYZ's excess returns for each year to proceed) beta = 1.17 beta 1.35 beta = 1.11 Obeta = 1.29
Consider the table given below to answer the following question. The long-run growth rate is projected at 5% and discount rate is 10%. Year Asset value Earnings Net investment Free cash flow (FCF) Return on equity (ROE) Asset growth rate Earnings growth rate 1 2 3 4 5 6 7 8 15.00 16.65 18.48 20.51 22.16 23.93 25.84 27.13 1.65 1.83 1.65 1.83 Present value 0.11 0.11 9 10 28.49 29.92 2.03 2.26 2.44 2.51 2.58 2.58 1.99 2.09 2.03 1.64 1.77 1.91 1.29 1.36 1.42 1.50 0.62 0.66 0.60 1.29 1.22 0.57 0.60 0.11 0.11 0.11 0.11 0.105 0.10 0.095 0.07 0.11 0.11 0.08 0.08 0.08 0.05 0.05 0.05 0.05 0.11 0.11 0.11 0.08 0.03 0.03 0.00 -0.23 0.05 0.07 Assuming that competition drives down profitability (on existing assets as well as new investment) to 10.5% in year 6, 10% in year 7, 9.5% in year 8, and 7% in year 9 and all later years. What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) million
1. Solve for Return of Risk Free Asset and its average Year Risk free rate (%) Inflation (%) Return risk-free asset 2011 4.51 3.00 ??? 2012 3.11 2.20 ??? 2013 2.61 2.70 ??? 2014 2.75 1.70 ??? 2015 2.34 1.70 ??? 2016 1.78 1.50 ??? 2017 1.77 1.90 ??? 2018 2.02 1.80 ??? 2019 0.90 1.80 ??? 2020 0.02 0.90 ??? Average 2.18% ??? 2. Assuming the following: Average Return (Risky Portfolio) 3.86% Standard Dev (Risky Portfolio) 10.56% Average Risk Free Rate 2.18% Return on Risk Free Asset Avg ??? Using the formula: E(rc)=rf + y* (E(rp) - rf) Solve for: 1. % of Risky Assets (y): 2. % of Risk Free Assets (1-y): Note: You wish to generate a 7% return for your complete portfolio E(rc)