Budgeting Tools last year (year 0) reported $8,250 of sales, $5,750 of operating costs other than depreciation, and $700 of depreciation. Additionally, the company has received $120 investment income. The company had no amortization charges, it had $3,200 of outstanding bonds that carry a 5% interest rate, and its income tax rate was 28%. In order to sustain its operations and thus generate sales and cash flows in the future, the firm was required to make $1,250 of capital expenditures on new fixed assets (or Gross Fixed Assets) and to invest $300 in net operating working capital (W.C.). This information and some other useful information is provided in following Table 1. Assuming that the company will grow forever at a rate of 3% after year 1 and its WACC is 10.25%, estimate the company’s market value.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Question

Budgeting Tools last year (year 0) reported $8,250 of sales, $5,750 of operating costs other than depreciation, and $700 of depreciation. Additionally, the company has received $120 investment income. The company had no amortization charges, it had $3,200 of outstanding bonds that carry a 5% interest rate, and its income tax rate was 28%. In order to sustain its operations and thus generate sales and cash flows in the future, the firm was required to make $1,250 of capital expenditures on new fixed assets (or Gross Fixed Assets) and to invest $300 in net operating working capital (W.C.). This information and some other useful information is provided in following Table 1.

Assuming that the company will grow forever at a rate of 3% after year 1 and its WACC is 10.25%, estimate the company’s market value.

 

Table 1.
Estimation
Year 0
Ratios
Year 1
Sales
9250
Growth=6%
Costs
5750 Cost/Sales=?
Depreciation
700
Investment income
120
Tax rate
0.35
Bonds
3200
Bond rate
0.05
Required Investments :
Gross Fixed Assets
1250
External Investments
250
W.C.
300
End of Year
Net Book Values:
Fixed Assets
7500
W.C.
5300
External Investments
1550
Transcribed Image Text:Table 1. Estimation Year 0 Ratios Year 1 Sales 9250 Growth=6% Costs 5750 Cost/Sales=? Depreciation 700 Investment income 120 Tax rate 0.35 Bonds 3200 Bond rate 0.05 Required Investments : Gross Fixed Assets 1250 External Investments 250 W.C. 300 End of Year Net Book Values: Fixed Assets 7500 W.C. 5300 External Investments 1550
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education