1. What is the projected dividend for Year 2023?2. What is the projected net income for Year 2023? Suppose you deve lop the followin g forecasts for the firm in Year 2021 and 2022:Shareholders' Equity2,0451,983AssetsLiabilitiesYear 2021 balances3532,3981,983Net incomeNewborrowingDividends paid500500(187)4,694(187)3,841Year 2022 balances853Suppose you project that the firm will grow at a steady-state rate of 7% in Year 2023 and thereafter.

Solution Given Assets Liabilities Shareholders equity Year 2021 balances 2398…

Answered: What is the projected dividend for Year…

Business

Accounting

What is the projected dividend for Year 2023? 2. What is the projected net income for Year 2023?

Financial Reporting, Financial Statement Analysis and Valuation

8th Edition

ISBN:9781285190907

Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw

Publisher:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw

Chapter10: Forecasting Financial Statement

Section: Chapter Questions

Problem 7QE

See similar textbooks

Similar questions

Begin with the partial model in the file Ch02 P21 Build a Model.xlsx on the textbooks Web site. a. Using the financial statements shown here for Lan Chen Technologies, calculate net operating working capital, total net operating capital, net operating profit after taxes, free cash flow, and return on invested capital for 2020. The federal-plus-state tax rate is 25%. b. Assume there were 15 million shares outstanding at the end of 2019, the year-end closing stock price was 65 per share, and the after-tax cost of capital was 10%. Calculate EVA and MVA for 2020. Lan Chen Technologies: Income Statements for Year Ending December 31 (Millions of Dollars) Lan Chen Technologies: December 31 Balance Sheets (Thousands of Dollars)
CALCULATING THE WACC Here is the condensed 2019 balance sheet for Skye Computer Company (in thousands of dollars): Skyes earnings per share last year were 3.20. The common stock sells for 55.00. last years dividend (D0) was 2.10, and a flotation cost of 10% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 9%. Skyes preferred stock pays a dividend of 3.30 per share, and its preferred stock sells for 30.00 per share. The firms before-lax cost of debt is 10%, and its marginal tax rate is 25%. The firms currently outstanding 10% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skyes beta is 1.516. The firms total debt, which is the sum of the companys short-term debt and long-term debt, equals 1.2 million. a. Calculate the cost of each capital component, that is, the after-tax cost of debt, the cost of preferred stock, the cost of equity from retained earnings, and the cost of newly issued common stock. Use the DCF method to find the cost of common equity. b. Now calculate the cost of common equity from retained earnings, using the CAPM method. c. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between r1 and rs as determined by the DCF method, and add that differential to the CAPM value for rs.) d. If Skye continues to use the same market-value capital structure, what is the firms WACC assuming that (1) it uses only retained earnings for equity and (2) if it expands so rapidly that it must issue new common stock?
Following is the forecast of Tintin Company (FY2021 – 2023)? EPS is Earnings per Share, DPS denoted Dividends per Share and BPS is Book value per Share. 2020A 2021E 2021E 2023E EPS 3.96 4.28 4.66 DPS 0.84 0.88 0.88 BPS 5.10 8.22 11.62 15.40 RE (10.0%) 3.45 3.46 3.50 Assume residual earnings estimate at forecast horizon will continue to grow at a constant rate into the future, calculate the implied growth rate, g, in the market price per share of $115.97 at the end of 2020. Assume the cost of capital to be 10%
Assume you’ve forecasted the following Net Income amounts for Chipotle over the period 2021-2030. Assuming a beta of 1.28, a risk-free rate of 1.14% and a market risk premium of 4.72%. Assume Chipotle pays “dividends” each period equal to 5.24% of net income. The beginning book value of equity equals $2,020,135. Calculate residual income and the present value of each residual income amount. (Don’t forget to calculate book value of shareholders’ equity each period.) See attatched picture for work 2. Calculate the continuing value assuming a 3% growth rate.Step 1: Multiply Net Income for 2030 by (1+g)Step 2: Multiply Book Value of Shareholder’s Equity at end of 2030 by RE (cost of equity).Step 3: Subtract Step 2 amount from Step 1 amount. This is the continuing residual income.Step 4: Assume the Step 3 amount is a perpetuity with growth (this amount will grow forever at a constant rate). Divide the Step 3 amount by (RE-g). It will be a big number. 3. Add…
a) At the end of its financial year 2021, an analyst made the following forecast for Next plc for financial years 2022 – 2025 (in millions of pounds): Year Cash In-flows from Operations £ Cash Out-flows Investment £ 2022 2560 1200 2023 3420 1500 2024 3500 2400 2025 3600 2000 Next plc reported £5500 million in total debt at the end of 2021. Required:I. Use a required rate of return of 10% to calculate both the enterprise value and equity value for Next plc at the end of 2021 under the following two scenarios for the…
The following are earnings and dividend forecasts made at the end of 2020 for the IBM Corporation with a $40 BV per common share at that time. In 2021, EPS will be $7 and DPS $1. In 2022, EPS will be $8 and DPS $1.50. In 2023, EPS will be $9 and DPS $2. The firm has a required equity return of 15% per year. Calculate the book value per share for the company for each year from 2021 to 2023, accordingly.
Kk.1. Ford has the following information related to 2020: 2020 2021 - Sales $1,000,000 $1,200,000 - Current Assets 350,000. 35% 420,000 - Long-Term Assets 650,000 65% 780,000 - Current Liabilities 120,000 12% 144,000 - Long-Term Liabilities 280,000 N/A - Common Stocks 550,000. N/A - Retained Earnings 50,000. Sales are expected to grow by 20% next year with expected Net Profit Margin 20% and Dividends layout 60% Required: 1.How much discretionary Financing needed by Ford in 2021?
Suppose a firm has had the following historic sales figures. Year: 2016 2017 2018 2019 2020 Sales $1,530,000 $1,720,000 $1,560,000 $2,100,000 $1,850,000 What would be the forecast for next year’s sales using FORECAST.ETS to estimate a trend? Note: Round your answer to the nearest whole dollar.
Assume your organization wishes to make a Php 200,000 investment with a private equity firm in 2021. Taking into account all of the risks, the current discount rate is 12%, and the revenue stream/dividends are as follows: 2022 50002023 60002024 70002025 80002026 90002027 100002028 11000 Determine the following:a. NPV for the period 2022 through 2028;b. Total NPV using manual computation;c. Total NPV using the Excel function; andd. IRR rate.
You have the following initial information on CMR Co. on which to base your calculationsand discussion for questions 1) and 2):• Current long-term and target debt-equity ratio (D:E) = 1:4• Corporate tax rate (TC) = 30%• Expected Inflation = 1.75%• Equity beta (E) = 1.6385• Debt beta (D) = 0.2055• Expected market premium (rM – rF) = 6.00%• Risk-free rate (rF) = 2.15%1) The CEO of CMR Co., for which you are CFO, has requested that you evaluate apotential investment in a new project. The proposed project requires an initial outlay of$7.15 billion. Once completed (1 year from initial outlay) it will provide a real net cashflow of $575 million in perpetuity following its completion. It has the same business riskas CMR Co.’s existing activities and will be funded using the firm’s current target D:Eratio.a) What is the nominal weighted-average cost of capital (WACC) for this project?
Suppose a firm has had the following historic sales figures. Year: 2016 2017 2018 2019 2020 Sales $3,100,000 $3,350,000 $3,000,000 $3,600,000 $3,200,000 What would be the forecast for next year’s sales using the naïve approach?
An entity has an investment which analyst think that there will be a 40% probability that the expected return will be 10%; 50% chance it will be 6% and 10% chance that the return will be 20 %. Calculate the expected returns Calculate the standard deviation An entity has a stock valued at $15 on December 31, 2019. On December 31, 2020, the stock was priced at $10 per share, During the period, directors declared and paid final dividends of $6 for each ordinary share held. What is the shareholders’ return