Income statement of BrandCo, a consumer products company is as follows. Determine net operating profit less adjusted taxes (NOPLAT) for years 1 to 6. Assume an operating tax rate of 30 percent. Determine free cash flow for years 1 to 6.
BrandCo: Income Statement and Reorganized Balance Sheet
Income statement ($ million)
Today Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Revenues 3,777.1 4,041.5 4,304.2 4,583.9 4,859.0 5,126.2 5,382.5
Operating costs (3,245.1) (3,435.2) (3,658.5) (3,896.3) (4,130.1) (4,357.3) (4,575.1)
Depreciation (82.9) (97.0) (103.3) (110.0) (116.6) (123.0) (129.2)
Operating profits 449.1 509.2 542.3 577.6 612.2 645.9 678.2
Interest (14.0) (14.0) (14.0) (14.0) (14.0) (14.0) (14.0)
Earnings before taxes 435.1 495.2 528.3 563.5 598.2 631.9 664.2
Taxes (130.5) (148.6) (158.5) (169.1) (179.5) (189.6) (199.2)
Net income 304.6 346.6 369.8 394. 418. 442. 464.9
1Accounts payable has been netted against inventory to determine operating working capital.
Reorganized balance sheet
Today Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Operating working capital1 188.9 202.1 215.2 229.2 242.9 256.3 269.1
Property and equipment 1,510.8 1,616.6 1,721.7 1,833.6 1,943.6 2,050.5 2,153.0
Invested capital 1,699.7 1,818.7 1,936.9 2,062.8 2,186.5 2,306.8 2,422.1
Debt 280.5 280.5 280.5 280.5 280.5 280.5 280.5
Shareholders' equity 1,419.2 1,538.2 1,656.4 1,782.3 1,906.0 2,026.3 2,141.6
Invested capital 1,699.7 1,818.7 1,936.9 2,062.8 2,186.5 2,306.8
2,422.1
2. BrandCo currently has 65.6 million shares outstanding. If the BrandCo’s shares are trading at $57 per share, what is the company’s market capitalization (value of equity)? Assuming the market value of debt equals today’s book value of debt, what percentage of the company’s value is attributable to debt, what percentage is attributable to equity? When would the market value of debt not equal to the book value? Using these weights, compute the weighted average cost of capital. Assume the pre‐tax cost of debt is 8 percent, the cost of equity is 12 percent, and the marginal tax rate is 30 percent.
3. Using the next five years of free cash flow computed in Question 1, an estimated continuing value at the end of year 5, and the weighted average cost of capital computed in Question 2, estimate BrandCo’s enterprise value. Assume a long-term growth rate in cash flows of 5 percent and a return on new invested capital (RONIC) of 15 percent. (BrandC0 currently has no non-operating assets.)
4. Assuming the market value of debt equals today’s book value of debt, what is the intrinsic equity value for BrandCo? What is the value per share? Does it differ from the share price used to determine the cost of capital weightings in Question 2?
5. What are the three components required to calculate economic profit? Determine BrandCo‘s economic profit in years 1 to 6?
6. Using economic profit in years 1 to 5 calculated in Question 5, an estimated continuing value at the end of year 5, and the weighted average cost of capital computed in Question 2, value BrandCo using the economic‐profit‐based key value driver model. Assume a long-term growth rate in cash flows of 5 percent and RONIC of 15 percent. Should discounted economic profit be greater than, equal to, or less than discounted free cash flow. Hint: Prior year invested capital must be used to determine ROIC and capital charge.
Solved
Show answers
More tips
- F Food and Cooking What Foods Can Nursing Moms Eat?...
- L Leisure and Entertainment Choosing the Right Books to Read: Tips and Recommendations...
- L Leisure and Entertainment Couchsurfing: A New Way to Travel...
- G Goods and services Which TV is better - LCD or Plasma?...
- S Sport How to Learn to Pull Up on Monkey Bars?...
- L Leisure and Entertainment Scrapbooking: What is it and Why is it Becoming More Popular?...
- C Computers and Internet Where did torrents.ru move to?...
- B Business and Finance Understanding Cash Flow: What It Is and How It Works...
- C Computers and Internet What Are Peers and Seeds in Torrenting?...
- H Health and Medicine 10 Simple Techniques on How to Boost Your Mood...
Answers on questions: Business
- B Business Suppose that one in six smartphone users have fallen prey to cyber-attack. We use a sample of 190 smartphone users. a-1. What is the expected value and the standard error of the...
- B Business Overbooking is a common practice in the hospitality industry. What are the pros and cons of overbooking? Is overbooking ethical?...
- B Business Explain in your own words why you think our politicians pass laws that let the most wealthy businesses avoid paying large amounts of taxes when they know that is how our government...
- B Business All of the following equations represent return on investment (roi) except: a. efficiency × productivity. b. operating income / investment. c. return on sales × inventory turnover....
- B Business What is a capital asset? , holding period, calculation of gain or loss, and net capital gains (lo 4.1, 4.2, 4.3) during 2018, tom sold sears stock for $10,000. the stock was purchased...
- B Business an insured has an $80,000 dwelling policy with a $500 deductible. in addition to the house, the property includes a detached garage, storage shed, and an artist s studio. during...
- B Business Yummyminustummy foods has the following information about its standards and production activity for november: actual manufacturing overhead cost incurred, $ 81 comma 000 standard...
- B Business Acompany s flexible budget for 24,000 units of production showed total contribution margin of $93,600 and fixed costs, $31,200. the operating income expected if the company produces...
- B Business Apurely competitive firm can be identified by the fact that a. there are other firms in the industry producing similar productsb. it is making only normal profits in the short...
- B Business The economy of tuland produces only two products shirts and watches. the following information is available for production and prices of tuland s products for the years 2009 and...
Ответ: