Concept explainers
Adjusted Cash Flow from Assets [LO3] Ward Corp. is expected to have an EBIT of $1.9 million next year.
To determine: The price per equity share.
Introduction:
Adjusted cash flow from assets refers to the cash flow from assets that excludes the tax benefit obtained from debt financing. It calculates the taxes on the earnings before interest and taxes.
Answer to Problem 24QP
The price per share is $28.20 percent.
Explanation of Solution
Given information:
The EBIT (Earnings before interest and taxes) of Company W is $1,900,000 for the first year. It will have depreciation amounting to $165,000, change in net working capital amounting to $85,000, and capital spending amounting to $115,000. All the estimates will grow at 18 percent for the next four years.
The debt value of the company is $13,000,000, and it has 800,000 shares outstanding. The adjusted cash flow from assets in Year 5 will grow for an indefinite period at 3 percent. The weighted average cost of capital of the company is 8.5 percent, and the tax rate is 35 percent.
The formula to calculate the EBIT from Year 2 to Year 5:
The formula to calculate the depreciation from Year 2 to Year 5:
The formula to calculate the “Taxes*”:
“EBIT” refers to the earnings before interest and taxes
“TC” refers to the corporate tax rate
The formula to calculate the change in net working capital from Year 2 to Year 5:
The formula to calculate the capital spending from Year 2 to Year 5:
The formula to calculate the “CFA*”:
Where,
“CFA*” refers to the adjusted cash flow from assets
“EBIT” refers to the earnings before interest and taxes
“Taxes*” refer to the tax on EBIT
The formula to calculate the terminal value or the value of the company at period “t”:
Where,
“Vt” refers to the terminal value
“CFA*t+1” refers to the adjusted cash flow from assets at the end of period “t+1”
“WACC” refers to the weighted average cost of capital
“g” refers to the growth rate at which the cash flow will grow indefinitely
The formula to calculate the value of the company:
Where,
“V0” refers to the value of the company at present
“CFA*1 to CFA*t” refer to the adjusted cash flow from assets from period 1 to period t
“Vt” refers to the terminal value or the value of the company at period “t”
“WACC” refers to the weighted average cost of capital
The formula to calculate the total value of equity:
The formula to calculate the price per share of the company’s stock:
Compute the EBIT for Year 2:
The EBIT for Year 1 is $1,900,000. The growth rate is 18 percent.
Hence, the EBIT for Year 2 is $2,242,000.
Compute the EBIT for Year 3:
The EBIT for Year 2 is $2,242,000. The growth rate is 18 percent.
Hence, the EBIT for Year 3 is $2,645,560.
Compute the EBIT for Year 4:
The EBIT for Year 3 is $2,645,560. The growth rate is 18 percent.
Hence, the EBIT for Year 4 is $3,121,761.
Compute the EBIT for Year 5:
The EBIT for Year 4 is $3,121,761. The growth rate is 18 percent.
Hence, the EBIT for Year 5 is $3,683,678.
Compute the depreciation for Year 2:
The depreciation for Year 1 is $165,000. The growth rate is 18 percent.
Hence, the depreciation for Year 2 is $194,700.
Compute the depreciation for Year 3:
The depreciation for Year 2 is $194,700. The growth rate is 18 percent.
Hence, the depreciation for Year 3 is $229,746.
Compute the depreciation for Year 4:
The depreciation for Year 3 is $229,746. The growth rate is 18 percent.
Hence, the depreciation for Year 4 is $271,100.
Compute the depreciation for Year 5:
The depreciation for Year 4 is $271,100. The growth rate is 18 percent.
Hence, the depreciation for Year 5 is $319,898.
Compute the “Taxes*”:
Taxes* | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
EBIT (A) | $1,900,000 | $2,242,000 | $2,645,560 | $3,121,761 | $3,683,678 |
Tax rate (B) | 35% | 35% | 35% | 35% | 35% |
Taxes*(A)×(B) | $665,000 | $784,700 | $925,946 | $1,092,616 | $1,289,287 |
Compute the change in net working capital of Year 2:
The change in net working capital for Year 1 is $85,000. The growth rate is 18 percent.
Hence, the change in net working capital for Year 2 is $100,300.
Compute the change in net working capital of Year 3:
The change in net working capital for Year 2 is $100,300. The growth rate is 18 percent.
Hence, the change in net working capital for Year 3 is $118,354.
Compute the change in net working capital of Year 4:
The change in net working capital for Year 3 is $118,354. The growth rate is 18 percent.
Hence, the change in net working capital for Year 4 is $139,658.
Compute the change in net working capital of Year 5:
The change in net working capital for Year 4 is $139,658. The growth rate is 18 percent.
Hence, the change in net working capital for Year 5 is $164,796.
Compute the capital spending for Year 2:
The capital spending for Year 1 is $115,000. The growth rate is 18 percent.
Hence, the capital spending for Year 2 is $137,500.
Compute the capital spending for Year 3:
The capital spending for Year 2 is $137,500. The growth rate is 18 percent.
Hence, the capital spending for Year 3 is $160,126.
Compute the capital spending for Year 4:
The capital spending for Year 3 is $160,126. The growth rate is 18 percent.
Hence, the capital spending for Year 4 is $188,949.
Compute the capital spending for Year 5:
The capital spending for Year 4 is $188,949. The growth rate is 18 percent.
Hence, the capital spending for Year 5 is $222,959.
Compute the adjusted cash flow from assets “CFA*”:
Adjusted cash flow from assets "CFA*" | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
EBIT | $1,900,000 | $2,242,000 | $2,645,560 | $3,121,761 | $3,683,678 |
Add: | |||||
Depreciation | $165,000 | $194,700 | $229,746 | $271,100 | $319,898 |
$2,065,000 | $2,436,700 | $2,875,306 | $3,392,861 | $4,003,576 | |
Less: | |||||
Taxes* | $665,000 | $784,700 | $925,946 | $1,092,616 | $1,289,287 |
Capital spending | $115,000 | $135,700 | $160,126 | $188,949 | $222,959 |
Change in Net working capital | $85,000 | $100,300 | $118,354 | $139,658 | $164,796 |
CFA* | $1,200,000 | $1,416,000 | $1,670,880 | $1,971,638 | $2,326,533 |
Compute the terminal value or the value of the company at period “t”:
The adjusted cash flow from assets in year 5 is $2,326,533. The weighted average cost of capital is 8.5 percent. The adjusted cash flow from assets will grow at 3 percent for an indefinite period.
Hence, the terminal value at Year 5 is $43,569,618.
Compute the value of the company:
The adjusted cash flow from assets for Year 1, Year 2, Year 3, Year 4, and Year 5 are $1,200,000, $1,416,000, $1,670,880, $1,971,638, and $2,326,533. The terminal value is $43,569,618. The weighted average cost of capital is 8.5 percent.
Hence, the value of the company is $35,562,673.40.
Compute the total value of equity:
Hence, the total value of equity is $22,562,673.40.
Compute the price per share of the company’s stock:
Hence, the price per share is $28.20.
Want to see more full solutions like this?
Chapter 14 Solutions
Loose-leaf Fundamentals of Corporate Finance with Connect Access Card
- AFN Equation Refer to Problem 9-1. Return to the assumption that the company had 5 million in assets at the end of 2018, but now assume that the company pays no dividends. Under these assumptions, what would be the additional funds needed for the coming year? Why is this AFN different from the one you found in Problem 9-1?arrow_forward11. More on the corporate valuation model Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $9,050.00 million this year (FCF₁ = $9,050.00 million), and the FCF is expected to grow at a rate of 21.40% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.82% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Omni Consumer Products Co.’s weighted average cost of capital (WACC) is 8.46%, what is the current total firm value of Omni Consumer Products Co.? (Note: Round all intermediate calculations to two decimal places.) $28,137.56 million $262,460.16 million $271,293.23 million $218,716.80 million Omni Consumer Products Co.’s debt has a market value of $164,038 million, and Omni Consumer Products Co. has no preferred stock. If Omni Consumer Products Co. has 675 million shares of common stock outstanding, what is…arrow_forward59) During the coming year, Gold & Gold wants to increase its free cash flow by $180 million, which should result in a higher stock price. The CFO has made these projections for the upcoming year: ∙ EBIT is projected to equal $852 million. ∙ Gross capital expenditures are expected to total to $360 million versus depreciation of $120 million, so its net capital expenditures should total $240 million. ∙ The tax rate is 25%. ∙ There will be no changes in cash or marketable securities, nor will there be any changes in notes payable or accruals. What increase in net working capital (in millions of dollars) would enable the firm to meet its target increase in FCF? a. $379 b. $219 c. $263 d. $316 e. $175 63) If D 1 = $1.50, g (which is constant) = 6.5%, and P 0 = $56, what is the stock's expected capital gains yield for the coming year? a. 6.50% b. 7.52% c. 7.90% d. 7.17% e. 6.83% 64) Shulman…arrow_forward
- Which one is correct answer please confirm? QUESTION 39 Getrag expects its sales to increase 20% next year from its current level of $4.7 million. Getrag has current assets of $660,000, net fixed assets of $1.5 million, and current liabilities of $462,000. All assets are expected to grow proportionately with sales. If Getrag has a net profit margin of 10%, what additional financing will be needed to support the increase in sales? Getrag does not pay dividends. a. $339,600 b. No financing needed, surplus of $224,400 c. No financing needed, surplus of $524,400 d. $283,200arrow_forwardINV3 P6a You are interested in determining the intrinsic value of Hoffman Inc. Your analysis shows that the firm’s growth rate will drop from its current pace by 20% each of the next two years, and then you estimate that dividends will continue to grow at the year 2 rate, with the same dividend policy in place, indefinitely. Lastly, your estimate of the required return on the firm’s equity is 12%. Hoffman’s recently published annual report shows the following financial relationships: Assets = 1.4 x Equity Current Assets = 1.7 x Current Liabilities Sales = 1.5 x Assets Net Income = 8% x Sales Dividends = 30% x Net Income Earnings per share (Basic) = $0.80 per share Determine the growth rate of the company for the prior and for each of the next two years.arrow_forwardD6) Suppose there are perfect capital markets with taxes. Investors expect a company to have $120 earnings before interest and taxes in one year. This company has a 25% tax rate, $100 market value of debt, and 20 shares outstanding. This company’s net working capital, depreciation expense, and capital expenditures are all expected to be zero in perpetuity. Investors expect this company to have the same earnings before interest and taxes, market value of debt, tax rate, and number of shares outstanding in perpetuity. The firm’s unlevered cost of equity is 8% and its cost of debt is 5%. Based on this information, what amount would you expect this company’s share price to be closest to? $5 $20 $40 $80 $100 $200 $400arrow_forward
- INV3 P6b You are interested in determining the intrinsic value of Hoffman Inc. Your analysis shows that the firm’s growth rate will drop from its current pace by 20% each of the next two years, and then you estimate that dividends will continue to grow at the year 2 rate, with the same dividend policy in place, indefinitely. Lastly, your estimate of the required return on the firm’s equity is 12%. Hoffman’s recently published annual report shows the following financial relationships: Assets = 1.4 x Equity Current Assets = 1.7 x Current Liabilities Sales = 1.5 x Assets Net Income = 8% x Sales Dividends = 30% x Net Income Earnings per share (Basic) = $0.80 per share Use the multi-period DDM to estimate the intrinsic value of the company’s stock now, at the beginning of year 1.arrow_forward65.) Suppose Buyson Corporation’s projected free cash flow for next year is FCF1 = P150,000, and FCF is expected to grow at a constant rate of 6.5%. If the company’s weighted average cost of capital is 11.5%, what is the firm’s total corporate value?Group of answer choices P3,150,000 P2,572,125P2,707,500 P2,850,000 P3,000,000arrow_forwardquestion 7 You have forecast pro forma earnings of $1,174,000.This includes the effect of $154,000 in depreciation. You also forecast a decrease in working capital of $109,000 that year. What is your forecast of free cash flows for that year? The free cash flows from earnings will be $________.(Round to the nearest dollar.)arrow_forward
- fin320 (Capital structure analysis)The Karson Transport Company currently has net operating income of $494,000 and pays interest expense of $194,000. The company plans to borrow $1.05 million on which the firm will pay 12 percent interest. The borrowed money will be used to finance an ivestment that is expected to increase the firm's net operating income by $397,000 a year. What is Karson's times interest earned ratio before the loan is taken out and the investment is made? The times interest earned ratio is ___times. (Round to two decimal places.) What effect will the loan and the investment have on the firm's times interest earned ratio? The new times interest earned ratio ___times. (Round to two decimal places.)arrow_forward12-10 A firm is anticipated to generate an EBIT of $2 million, with depreciation of $200,000, change in NWC of $120,000, and capital spending of $350,000 per year. The firm’s marginal tax rate is 40%. What is the firm’s annual adjusted cash flow from assets without debt financing? Select one: a. $830,000 b. $930,000 c. $1,030,000 d. $1,730,000 e. $1,970,000arrow_forwardQuantitative Problem 1: Assume today is December 31, 2019. Barrington Industries expects that its 2020 after-tax operating income [EBIT(1 – T)] will be $450 million and its 2020 depreciation expense will be $70 million. Barrington's 2020 gross capital expenditures are expected to be $100 million and the change in its net operating working capital for 2020 will be $25 million. The firm's free cash flow is expected to grow at a constant rate of 5% annually. Assume that its free cash flow occurs at the end of each year. The firm's weighted average cost of capital is 9%; the market value of the company's debt is $2.15 billion; and the company has 180 million shares of common stock outstanding. The firm has no preferred stock on its balance sheet and has no plans to use it for future capital budgeting projects. Also, the firm has zero non-operating assets. Using the corporate valuation model, what should be the company's stock price today (December 31, 2019)? Do not round intermediate…arrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningCollege Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,