Use Tables 3 and 4 to forecast free cash flow for Reeby Sports from

2004 to 2010. What is the present value of these cash flows in 2003, including PV(terminal value) in 2010?

Free Cash Flow 2004 2005 2006 2007 2008 2009 2010 2011 Terminal

= After-tax profits 5,25 5,70 3,00 3,40 4,35 6,00 7,61 7,60

+ Depreciation 2,40 3,10 3,12 3,17 3,26 3,44 3,68 3,94

- CapEx 4,26 10,50 3,34 3,65 4,18 5,37 6,28 8,50

- Inc. In NWC 1,39 0,60 0,28 0,42 0,93 1,57 2,00

FCF 2,00 -2,30 2,50 2,50 2,50 2,50 3,01 3,04 108,53

NPV(FCF 2004-2010) 8,01

PV(Terminal) 55,69

PV(Total) 63,70

Annual growth rate g is given by following relationship g ✝RE

∙✈1− d ✉ g ✝0,12 ∙✈ 1− 0,40✉ ✝7,2

The terminal value is given by

T ✝

FCFt☞1

kE − g

T ✝

3,04

0,10−
*…show more content…*

It would provide an improved basis for the value if multiples from more than one company would be used – if data from other similar companies were available.

Methodology Estimated value (2003) Share Price

DCF 63,70 318,50

DCF(Conservative) 47,01 235,05

P/E 54,84 274,18

P/B 56,74 283,69

Dividend yield 59,99 299,93

The range would then be a price from 235,05 to 318,50 per share. We see that the valuation from the DCF analysis gives the highest price estimate. If Reeby Sport really can outperform its competitor on these ratios is something that we recommend to be further investigated.

The company have issued 200 000 stocks, and the value of a share follows directly from the company value divided by the number of stocks issued.

2 REEBY SPORT*The book value for 2010 is calculated using the following formula

Book valuet

✝Book valuet−1☞ grossinvestments – depreciations

Book value2010✝Book value2003☞ ∑ i✝2003 2010

Grossinvestmentsi – depreciationsi

Book value2010✝63,31

Reeby Sports will have to raise $4.3 million in 2005. Does this prospective share issue affect the per share value of Reeby Sports in

2003? Explain.

We note that the FCF in 2005 is -2,3M and dividends of 2,0M are given to the shareholders. This requires 4,3M in outside equity financing. Whether it is current or new shareholders that contribute with the new equity will not affect the share price differently.

The

Related

- Better Essays
## Lance Dean 2013 Tax Return T13 For Filing

- 2737 Words
- 11 Pages

Qualified dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . .

- 2737 Words
- 11 Pages

Better Essays - Decent Essays
## Case95QuestionsPalmer1 Essay

- 2211 Words
- 9 Pages

information. Explain the inputs into 1) the net initial investment outlay at year 0, 2) the

- 2211 Words
- 9 Pages

Decent Essays - Good Essays
## How Kohl's Two Major Competitors Are Tj Max And Target

- 1833 Words
- 8 Pages

Their authorized capital stock consists of 800 million shares and then 300 of them are issued common stock.

- 1833 Words
- 8 Pages

Good Essays - Satisfactory Essays
## Intermediate Finance Midterm Winter 2010

- 758 Words
- 4 Pages

b. Calculate the new equilibrium stock prices at the above debt levels. How many shares

- 758 Words
- 4 Pages

Satisfactory Essays - Better Essays
## Wk 4 Wiley Plus True and False Questions Essay

- 1043 Words
- 5 Pages

5. A company had outstanding 80,000 shares of $10 par value common stock. During the

- 1043 Words
- 5 Pages

Better Essays - Decent Essays
## Homework 2 Essay

- 4362 Words
- 18 Pages

| If there are 2 million shares of stock in the new corporation, what would be the price per share and the book value per share? (Round your answers to 2 decimal places.)

- 4362 Words
- 18 Pages

Decent Essays - Decent Essays
## Finance final study guide Essay

- 2210 Words
- 9 Pages

Market value per share = Book value per share = $12,000 / 750 shares = $16 per share

- 2210 Words
- 9 Pages

Decent Essays - Decent Essays
## Essay about Crocs: Revenue and Growth Rate

- 1225 Words
- 5 Pages

The change in the growth assumption has significant impact on the stock price. Under the high estimate of growth rate 236%, the new price per share is $107.56. Under the low estimate of growth rate 35%, the new price per share is $2.36.

- 1225 Words
- 5 Pages

Decent Essays - Decent Essays
## Advanced Finance

- 1219 Words
- 5 Pages

a) How many shares will the firm have to issue, assuming they issue the new shares at the current price per share?

- 1219 Words
- 5 Pages

Decent Essays - Better Essays
## Case Study Solutions Blaine Kitchenware

- 1356 Words
- 6 Pages

Finally, we come up with the value for the operating after-tax operating cash flows for the next three years and the terminal value. We calculate the present value of these cash flows by discounting by the unlevered cost of capital, rU given as 8.7%, which gives us a value of the unlevered firm of ca. $566m.

- 1356 Words
- 6 Pages

Better Essays - Decent Essays
## Minicase Report Prairie Stores Essays

- 635 Words
- 3 Pages

Step 1: Being able to calculate the present value of the companies' stocks, we should first calculate the present value of the companies'

- 635 Words
- 3 Pages

Decent Essays - Good Essays
## High School Sports Essay

- 1299 Words
- 6 Pages

In high school many kids often choose not to participate in extra curricular activities saying that there pointless or that only a certain type of person would do something like play football, or join the chess club. While this type of thinking may get some people through school and through life, can it really be looked at as being a healthy lifestyle? Today sports have proven to be a healthy outlet for students, in dealing with stress in the classroom at home and among their peers.

- 1299 Words
- 6 Pages

Good Essays - Better Essays
## Essay On Sports And Sports

- 1589 Words
- 7 Pages

Sports and religion are things that can go together in many ways. Sports were founded on religion and were kept strong by religion. Now sport is taking over as religion almost in today's world. Sports can promote things that are not necessarily right according to God but we participate anyway. While how the mind and body are connected give another way of how sport is. Finally, we see that sports in a modern context have changed greatly and are ritual heavy one would almost say idolic. Religion and sports are both here to stay and they really are a way something that can unite everyone.

- 1589 Words
- 7 Pages

Better Essays - Better Essays
## Using the Mid Text Function/Moving and Copying Spreadsheets /Flow Charts Using Text Boxes and Auto Shapes

- 1792 Words
- 8 Pages

Range of values per share is from $67 to $83 per share. This is in range of Greenhill's own calculations.

- 1792 Words
- 8 Pages

Better Essays - Good Essays
## A Report On The Cash Flow

- 1590 Words
- 7 Pages

This project evaluates the discounted Net Present Value which shows the estimated cash flow. The cash flow forecast is for 10 year which incorporates International complexities as well as the cost of capital.

- 1590 Words
- 7 Pages

Good Essays