(d) Estimate the value of a share of Cisco common stock using the discounted cash flow (DCF) model as of July 27, 2019; assume a discount rate (WACC) of 7.6%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(8,747) million (NNO is negative, which means that Cisco has net nonoperating investments) Instructions: • Use your rounded answers for subsequent calculations. • Round all answers to the nearest whole number, except for discount factors and stock price per share. • Round discount factors to 5 decimal places. Round stock price per share to two decimal places. • Use a negative sign with your NNO answer. CSCO Reported Forecast Horizon Terminal ($ millions) 2019 2020 Est. 2021 Est. 2022 Est. 2023 Est. Period DCF Model Increase in NOA $ 1,241 x $ 1,000 x $ 0 x $ 0 x $ 11,662 x FCFF (NOPAT - Increase in NOA) 9,682 x 0 x 0 x 11,662 x Discount factor 0.92937 V 0.86372 v 0.80272 v 0.74602 v Present value of horizon FCFF 8,999 x 9,113 * 8,893 * 8,678 x Cum present value of horizon FCFF $ 37,487 * Present value of terminal FCFF 154,772 * Total firm value 192,665 v NNO (8,747) V Firm equity value 2$ 201,412 v Shares outstanding (millions) 5,029 v Stock price per share 40.05 V

(d) Estimate the value of a share of Cisco common stock using the discounted cash flow (DCF) model as of July 27, 2019; assume a discount rate (WACC) of 7.6%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(8,747) million (NNO is negative, which means that Cisco has net nonoperating investments) Instructions: • Use your rounded answers for subsequent calculations. • Round all answers to the nearest whole number, except for discount factors and stock price per share. • Round discount factors to 5 decimal places. Round stock price per share to two decimal places. • Use a negative sign with your NNO answer. CSCO Reported Forecast Horizon Terminal ($ millions) 2019 2020 Est. 2021 Est. 2022 Est. 2023 Est. Period DCF Model Increase in NOA $ 1,241 x $ 1,000 x $ 0 x $ 0 x $ 11,662 x FCFF (NOPAT - Increase in NOA) 9,682 x 0 x 0 x 11,662 x Discount factor 0.92937 V 0.86372 v 0.80272 v 0.74602 v Present value of horizon FCFF 8,999 x 9,113 * 8,893 * 8,678 x Cum present value of horizon FCFF $ 37,487 * Present value of terminal FCFF 154,772 * Total firm value 192,665 v NNO (8,747) V Firm equity value 2$ 201,412 v Shares outstanding (millions) 5,029 v Stock price per share 40.05 V

MATLAB: An Introduction with Applications

6th Edition

ISBN:9781119256830

Author:Amos Gilat

Publisher:Amos Gilat

Chapter1: Starting With Matlab

Section: Chapter Questions

Problem 1P

See similar textbooks

Similar questions

Assume the spot Swiss franc is $0.7000 and the six-month forward rate is $0.6950. What is the value of a six-month call and a put option with a strike price of $0.6800 should sell for in a rational market? Assume the annualized six-month Eurodollar rate is 3.5 percent. Assume the annualized volatility of the Swiss franc is 14.2 percent. Use the European option-pricing models to value the call and put option. Option Value Call cents Put cents
9. How long would it take for an investor to double hismoney at 10% interest per year, compoundedannually?include a cash flow
At the end of the accounting period after adjusting journal entries have been made, the Manufacturing Overhead Control account balance is generally overapplied. underapplied. zero. equal to overhead incurred.
suppose that you have started a manufacturing/Service Organization in Abu Dhabi UAE with a capital of $200,000-$800,000. You are free to assume/invest within the range of $200,000 - $800,000, depending on the size of the business. 1-you need to assume cash flows with assumed discounted rate for five years and calculate the NPV of the project. 2- Find out the BEP (Break Even Point) of your business and take necessary actions on the basis of your results.
1. What is the net single premium required for (x) to purchase a 10 year pure endowment with payment amount of $10,000 in 10 years given j1 = 3%, lx = 6,800 and lx+10 = 4,130. (A) $4,519 (B) $4,655 (C) $ 5,897 (D) $6,074
A company is offered a contract promising annual net returns of $40,000. The contract’s initialrequired investment is $140,000. After 6 years, no further benefits are available from the contract and its residualvalue is $30,000. Should the company accept the contract if the required rate of return is 16%?
One year ago, Big Deal Closed-End Fund had a NAV of $10.28and was selling at a(n) 16% discount. Today, its NAV is $11.58 and it is priced at a(n) 4% premium. During the year, Big Deal paid dividends of $0.33 and had a capital gains distribution of $0.91. On the basis of the above information, calculate each of the following. a. Big Deal's NAV-based holding period return for the year. b. Big Deal's market-based holding period return for the year. Did the market premium/discount hurt or add value to the investor's return? Explain. c. Repeat the market-based holding period return calculation, except this time assume the fund started the year at a(n)16% premium and ended it at a(n) 4% discount.(Assume the beginning and ending NAVs remain at $10.28 and $11.58, respectively.) Is there any change in this measure of return? Why?
Your company is competing to sell a life annuity-due with an actuarial present value of 500,000 to a 50-year-old individual. Based on your company’s experience, typical 50- year-old annuitants have a complete life expectancy of 25 years. However, this individual is not as healthy as your company’s typical annuitant, and your medical experts estimate that his complete life expectancy is only 15 years. You decide to price the benefit using the issue age that produces a complete life expectancy of 15 years. You also assume: − For typical annuitants of all ages, mortality follows De Moivre’s Law with the same limiting age, w. − i = 0.06 Calculate the annual benefit that your company can offer to this individual.
With reference to the accounting method of amortized analysis, in what situation the sum of amortized costs may become less than the sum of real costs?
You observe on your futures chart that prices have fallen and closed below the 50-day moving average. Based on this indicator, you would be looking to enter a short position for this market. A. True B. False
A $3,500 loan, taken now, with a simple interest rate of 7% per year, will require a total repayment of $3,990. At what time t will the loan mature?
1) Please provide a cash flow diagram in solving The problem