Question34-PhucDang
docx
School
Seattle University *
*We aren’t endorsed by this school
Course
MISC
Subject
Finance
Date
May 29, 2024
Type
docx
Pages
3
Uploaded by GeneralScorpionPerson1978
Question 3:
By the end of 2017, the predicted final worth of ORN is around $15,586.66. Included in this is a revenue growth rate that starts at 117% in 2012 and averages 45% from 2012 to 2017. The attached "projections" Excel file shows the projected financial statements and the growth rates applied. The presented financial statements are supplemented by these notes. We are making predictions based only on ORN's historical performance when we use this method rather than the relative value. In contrast to the constant growth model, which takes stock market volatility into account when calculating a company's worth, the relative value approach looks at how similar organizations are doing in terms of share price and earnings. Because it relies on comparisons, relative value analysis might produce misleading results if the compared companies' market strategies and goods are significantly different.
Also included in the attached Excel file under the "relative value" column are forecast details for the price-to-earnings ratio. This forecast for the price-to-earnings ratio of ORN is derived from the relative values of comparable companies; after applying weights to the p/e ratios of previous competitors, ORN is assigned a p/e ratio of 24.82. As a result of a greater weighting for firms that are 100 percent equity, OutReach Networks should have a marginally higher Forward P/E ratio than the average Forward P/E ratio of comparable firms when the relative value method is applied. Additionally, ORN continues to intend to reinvest the majority of retained earnings in future expansion because of its anticipated growth potential. Due to these two factors, its p/e ratio is quite high.
For a more applicable valuation, by using a risk-adjusted discount rate model (RADR), the present value of ORN is $ 178.93 million. To determine the beta used in the model, the given betas for all four relative firms were used and altered based on their relationship between equity and value. Once the new betas for these firms were determined (as shown in the attached Excel under tab “Ex. 2-comparables”), they were then averaged to give a relative beta to be used for ORN which is 1.4. This was then used to calculate the RADR which is shown in the attached Excel on the tab “Discount CF PV & 50% Cut.” The new RADR is 13.27%. This RADR is then used to estimate the present value of the cash flows through 2017 and these cash flows are all added together to give us the projected present value of the firm.
This same Excel tab also shows what would happen if we only got half of the financial flows we expected. A predicted present value of $89.46 million for the firm is generated using the same methodology as before but with half the cash flows. It would be excellent to accept Everest Partner's offer if anticipated cash flows are half of what they were originally predicted since $30 million invested would be worth around 34% ownership of the company in this scenario.
Question 4:
However, when assessing the firm's potential through the venture capital method, it would be prudent to determine that its value is $83.21 million. A large discount rate, ranging from 40 to 60%, is typically applied when computing the horizon or terminal value of a company
via the venture capital method. The utilization of the 50% discount rate was employed in the "Venture Capital Method" tab to calculate the estimated value of OutReach Networks in 2017 at its constant growth terminal value of $948 million. A 50% discount rate was calculated using the
means of 40% and 60%. Everest Partners determined their perceived value of the business using 50% of expected cash flows; therefore, the 50% discount rate is also applicable when compared to the discounted cash flow method.
Following an assessment of OutReach Networks utilizing the discounted cash flow method and the venture capital method about Everest Partner's offer, the present value of the organization is projected to be $89.46 million and $83.21 million, correspondingly. Everest Partners' stance on the suitability of a 50% discount rate supports the company's demand for a 30% equity stake. In the Excel pane labeled "Justified for 30% Equity Stake," the equity ownership that Everest Partners can anticipate using the discounted cash flow method and the venture capital method for a $30 million investment is 33.53% and 36.05%, respectively. Even though a 30% equity stake is rational in light of these two valuation techniques and a 50% discount rate, the question of whether a 50% discount rate is excessively high must be resolved.
In other terms, Perez should negotiate for a higher valuation on Monday at 8:00 a.m. The typical range for growth rate is 3–5%. When a growth rate of 4% is applied, the discount rate calculated using the Capital Asset Pricing Model is 13.3%. By applying this discount rate to the anticipated cash flows (as opposed to applying a 50% discount or reducing the expected cash flows by 50%), the Risk-Adjusted Discount Rate (RADR) Present Value for OutReach Networks
is determined to be $178.93 million. By paying the valuation of $178.93 million, Everest Partners would acquire a 16.77% stake in the company as opposed to the original 30%.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Documents
Related Questions
For the companies Lockheed-Martin (LMT) & Northrop-Grumman (NOC)
Use Macrotrends data to calculate Return on Sales, Return on Assets, Debt
Ratio, Inventory Turnover, Lead Time for each company
Use Fintel to determine EPS forecasts for 2024-2027 for each company, and use
those to calculate an average earnings growth rate for each
-
https://fintel.io/sfo/us/Imt
https://fintel.io/sfo/us/noc
Assuming MARR = WACC + 3%, calculate a fair market price for the stock of
each company, assuming that earnings grow at the calculated rate for the next 50
years, with the following WACC
LMT:
NOC:
8.00%
8.25%
Find the current stock price for each company
Based on the above calculations, which company's stock would you buy, and
provide your reasoning (If neither or both, explain reasoning)
arrow_forward
Chapter 12, Question 6. Attached is a similar question with correct answers. Please aswer what is the projected sales forecast for 2013 and 2014. Along with income statements. Thank you! :)
arrow_forward
I just need assistance with h.
arrow_forward
The following are the calendar year rates of return for a S&P 500 ETF (Ticker: IVV) between
2013 and 2017.
Year
IVV
2013
29.60%
2014
11.39%
2015
-0.73%
2016
9.54%
2017
19.42%
What is the geometric mean rate of return? Round to the nearest 0.01, in percentage terms.
arrow_forward
DAS Co. is preparing its financial forecast for next year and its AFN is negative. This means that
Select one:
O a. the predicted change in total assets must be negative.
O b. sales growth must be negative.
O c. the dividend payout ratio must be greater than the predicted growth rate in sales.
O d. the predicted change in spontaneous liabilities must be greater than the predicted change in
total assets.
arrow_forward
Here are alphas and betas for Company X and Company Y for the 60 months ending April 2019.
Alpha is expressed as a percent per month. A month later, the market is up by 5%, X is up by 6% and
Y is up by 3%.
(3a) What is the abnormal rate of return for X and Y?
]
Alpha Beta
X 0.57 1.08
Y 0.46 0.65
The table below shows a condensed income statement and balance sheet for a plant.
Income Statement
Assets at 31 December 2018
Revenue
56.66 Net working capital
7.08
Raw materials cost 18.72
Operating cost 21.09
Depreciation
Investment plant & equipment 69.33
4.50 Less accumulated depreciation
Net plant & equipment
21.01
Pretax income
12.35
48.32
Tax at 35%
4.32
Net income
8.03 Total assets
55.40
(3b) Calculate the plant's EVA. Assume the cost of capital is 9%.
(3c) Assume now that the plant could be sold to another company for $95 million. How should this
fact change your calculation of EVA? Explain your answer
arrow_forward
Start with the partial model in the file Ch07 P25 Build a Model.xlsx on the textbook’s Web site. Selected data for the Derby Corporation are shown here. Use the data to answer the following questions.a. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3.b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year-0 value of operations. c. Calculate the estimated Year-0 price per share of common equity. INPUTS (In Millions) YearCurrent Projected0 1 2 3 4Free cash flow −$20.0 $20.0 $80.0 $84.0Marketable securities $40Notes payable $100Long-term bonds $300Preferred stock $50WACC 9.00%Number of shares of stock 40
arrow_forward
Suppose a firm has had the following historic sales figures.
Year:
2016
Sales $1,420,000
2017
$1,720,000
Next year's sales
2018
2019
2020
$1,600,000 $2,010,000 $1,770,000
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.
27
arrow_forward
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?
arrow_forward
See Table 2.5
LOADING...
showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco's costs and expenses had been the same fraction of revenues in 2016-2019 as they were in 2015. What would Mydeco's EPS have been each year in this case?
Calculate the new EPS for 2016-2019 below: (Round dollar amounts and number of shares to one decimal place. Round percentage amount and the EPS to two decimal places.)
arrow_forward
The Dow Jones Industrial Average had the following annual returns:
Year
Return
2019 22.3%
2020
7.3%
2021
19%
2022
-8.7%
Using just these last 4 years of data, what is the expected return for the Dow Jones?
What is the standard deviation of the returns? Please show and explain your work.
arrow_forward
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.
arrow_forward
i. Use the following simplified 2019 balance sheet to show, in general terms, how an improvement in one of the ratios—say, the DSO—would affect the stock price. For example, if the company could improve its collection procedures and thereby lower the DSO from 38.1 days to 27.8 days, how would that change “ripple through” the financial statements (shown in thousands below) and influence the stock price?
Accounts receivable $ 402 Debt $ 965 Other current assets 888
Net fixed assets 361 Equity 686. Total assets $1,651 Total liabilities and equity $1,651
j. Although financial statement analysis can provide useful information about a company’s operations and its financial condition, this type of analysis does have some potential problems and limitations, and it must be used with care and judgment. What are some problems and limitations?
arrow_forward
Suppose a firm has had the following historic sales figures.
Year:
2016
2017
2018
2019
Sales $1,480,000 $1,680,000 $1,580,000 $2,070,000
2020
$1,900,000
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.
Next year's sales
arrow_forward
Manshukh
arrow_forward
Given the information below for Seger Corporation, compute the expected share price at the end of 2022 using price ratio analysis.
Assume that the historical (arithmetic) average growth rates will remain the same for 2022.
Note: Do not round intermediate calculations. Round your answers to 2 decimal places.
Year
Price
EPS
CFPS
SPS
2016
$97.50
3.15
7.52
55.10
Using PE ratio
Using P/CF ratio
Using P/S ratio
2018
2017
$103.40 $ 102.10
3.86
4.66
8.44
8.86
60.10)
59.50
Share Price:
2020
2019
$99.60 $ 121.10
5.36
10.37
63.00
7.25
11.95
74.20
2021
$136.50
8.25
13.20
82.20
arrow_forward
not use ai please
arrow_forward
Given the information below for Seger Corporation, compute the expected share price at the end of 2022 using price ratio analysis.
Assume that the historical (arithmetic) average growth rates will remain the same for 2022.
Note: Do not round intermediate calculations. Round your answers to 2 decimal places.
Year
Price
EPS
CFPS
SPS
2016
2017
$ 103.50 $ 109.40
5.30
4.59
8.02
8.84
60.10
65.10
Using PE ratio
Using P/CF ratio
Using P/S ratio
2018
$ 108.10
6.10
9.16
64.50
X Answer is complete but not entirely correct.
$
$
$
Share Price
2019
$ 105.60
6.80
10.87
68.00
167.36 X
272.56 X
155.05
2020
$ 127.10
7.75
12.25
79.20
2021
$ 142.50
8.75
13.40
87.20
arrow_forward
Nikul
arrow_forward
Returns earned over a given time period are called realized returns. Historical data on realized returns is often used to estimate future results. Analysts across companies use realized stock returns to estimate the risk of a stock.
Five years of realized returns for Falcon Freight Inc. (Falcon) are given in the following table:
2016
2017
2018
2019
2020
Stock return
25.00%
17.00%
30.00%
42.00%
13.00%
Also note that:
1.
While Falcon was started 40 years ago, its common stock has been publicly traded for the past 25 years.
2.
The returns on Falcon's equity are calculated as arithmetic returns.
Given this return data, the average realized return on Falcon Freight Inc.’s stock is .
The preceding data series represents a sample of Falcon’s historical returns. Based on this conclusion, the standard deviation of Falcon’s historical returns is .
If investors expect the average realized return on Falcon Freight Inc.’s stock from…
arrow_forward
Given the information below for Seger Corporation, compute the expected share price at the end of 2020 using price ratio analysis. Assume that the historical (arithmetic) average growth rates will remain the same for 2020. (Do not round intermediate calculations. Round your answers to 2 decimal places.)
Year
2014
2015
2016
2017
2018
2019
Price
$
52.10
$
58.00
$
56.70
$
54.20
$
75.70
$
91.10
EPS
3.10
3.81
4.61
5.31
7.10
8.10
CFPS
7.37
8.32
8.77
10.22
11.86
13.14
SPS
23.70
28.70
28.10
31.60
42.80
50.80
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Fundamentals Of Financial Management, Concise Edi...
Finance
ISBN:9781337902571
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning

Pfin (with Mindtap, 1 Term Printed Access Card) (...
Finance
ISBN:9780357033609
Author:Randall Billingsley, Lawrence J. Gitman, Michael D. Joehnk
Publisher:Cengage Learning

Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning

Related Questions
- For the companies Lockheed-Martin (LMT) & Northrop-Grumman (NOC) Use Macrotrends data to calculate Return on Sales, Return on Assets, Debt Ratio, Inventory Turnover, Lead Time for each company Use Fintel to determine EPS forecasts for 2024-2027 for each company, and use those to calculate an average earnings growth rate for each - https://fintel.io/sfo/us/Imt https://fintel.io/sfo/us/noc Assuming MARR = WACC + 3%, calculate a fair market price for the stock of each company, assuming that earnings grow at the calculated rate for the next 50 years, with the following WACC LMT: NOC: 8.00% 8.25% Find the current stock price for each company Based on the above calculations, which company's stock would you buy, and provide your reasoning (If neither or both, explain reasoning)arrow_forwardChapter 12, Question 6. Attached is a similar question with correct answers. Please aswer what is the projected sales forecast for 2013 and 2014. Along with income statements. Thank you! :)arrow_forwardI just need assistance with h.arrow_forward
- The following are the calendar year rates of return for a S&P 500 ETF (Ticker: IVV) between 2013 and 2017. Year IVV 2013 29.60% 2014 11.39% 2015 -0.73% 2016 9.54% 2017 19.42% What is the geometric mean rate of return? Round to the nearest 0.01, in percentage terms.arrow_forwardDAS Co. is preparing its financial forecast for next year and its AFN is negative. This means that Select one: O a. the predicted change in total assets must be negative. O b. sales growth must be negative. O c. the dividend payout ratio must be greater than the predicted growth rate in sales. O d. the predicted change in spontaneous liabilities must be greater than the predicted change in total assets.arrow_forwardHere are alphas and betas for Company X and Company Y for the 60 months ending April 2019. Alpha is expressed as a percent per month. A month later, the market is up by 5%, X is up by 6% and Y is up by 3%. (3a) What is the abnormal rate of return for X and Y? ] Alpha Beta X 0.57 1.08 Y 0.46 0.65 The table below shows a condensed income statement and balance sheet for a plant. Income Statement Assets at 31 December 2018 Revenue 56.66 Net working capital 7.08 Raw materials cost 18.72 Operating cost 21.09 Depreciation Investment plant & equipment 69.33 4.50 Less accumulated depreciation Net plant & equipment 21.01 Pretax income 12.35 48.32 Tax at 35% 4.32 Net income 8.03 Total assets 55.40 (3b) Calculate the plant's EVA. Assume the cost of capital is 9%. (3c) Assume now that the plant could be sold to another company for $95 million. How should this fact change your calculation of EVA? Explain your answerarrow_forward
- Start with the partial model in the file Ch07 P25 Build a Model.xlsx on the textbook’s Web site. Selected data for the Derby Corporation are shown here. Use the data to answer the following questions.a. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3.b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year-0 value of operations. c. Calculate the estimated Year-0 price per share of common equity. INPUTS (In Millions) YearCurrent Projected0 1 2 3 4Free cash flow −$20.0 $20.0 $80.0 $84.0Marketable securities $40Notes payable $100Long-term bonds $300Preferred stock $50WACC 9.00%Number of shares of stock 40arrow_forwardSuppose a firm has had the following historic sales figures. Year: 2016 Sales $1,420,000 2017 $1,720,000 Next year's sales 2018 2019 2020 $1,600,000 $2,010,000 $1,770,000 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. 27arrow_forwardSuppose 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?arrow_forward
- See Table 2.5 LOADING... showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco's costs and expenses had been the same fraction of revenues in 2016-2019 as they were in 2015. What would Mydeco's EPS have been each year in this case? Calculate the new EPS for 2016-2019 below: (Round dollar amounts and number of shares to one decimal place. Round percentage amount and the EPS to two decimal places.)arrow_forwardThe Dow Jones Industrial Average had the following annual returns: Year Return 2019 22.3% 2020 7.3% 2021 19% 2022 -8.7% Using just these last 4 years of data, what is the expected return for the Dow Jones? What is the standard deviation of the returns? Please show and explain your work.arrow_forwardSuppose 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.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Fundamentals Of Financial Management, Concise Edi...FinanceISBN:9781337902571Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningPfin (with Mindtap, 1 Term Printed Access Card) (...FinanceISBN:9780357033609Author:Randall Billingsley, Lawrence J. Gitman, Michael D. JoehnkPublisher:Cengage Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning

Fundamentals Of Financial Management, Concise Edi...
Finance
ISBN:9781337902571
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning

Pfin (with Mindtap, 1 Term Printed Access Card) (...
Finance
ISBN:9780357033609
Author:Randall Billingsley, Lawrence J. Gitman, Michael D. Joehnk
Publisher:Cengage Learning

Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning
