Case 1 - Justin Cochran
docx
keyboard_arrow_up
School
Wright State University *
*We aren’t endorsed by this school
Course
FIN-4210
Subject
Finance
Date
Jan 9, 2024
Type
docx
Pages
2
Uploaded by MasterCaterpillarMaster352
Justin Cochran
Case 1 Study
9/13/2023
1.
Free Cash Flow of the Firm (FCFF)
I was able to determine the free cash flows using the information that was provided.
In doing
so I was able to determine the free cash flows of the firms for each of the five years.
Year 1’s
FCFF was 155, Year 2’s was 251, Year 3's was 395, Year 4’s was 539, and Year 5’s was 681.
I was
able to find these by using the data provided to find the net operating profit after taxes, adding
the depreciation from the3 income statement, calculated the capital expenditures using the net
fixed assets and the depreciation, and calculated the change in net operating working capital.
Year
1
2
3
4
5
NOPAT
655
756
862
973
1088
DEP
900
945
983
1016
1043
CAPEX
1200
1200
1200
1200
1200
ΔNOWC
200
250
250
250
250
FCFF
155
251
395
539
681
2.
Appropriate Rate for Discounting
I believe that the appropriate rate for discounting the free cash flow of the firm is the weighted
average cost of capital or WACC.
In order to estimate it we will need to find the weight of debt,
the cost of debt, the weight of equity, and the cost of equity.
The tax rate has already been
confirmed in the provided data.
3.
Weighted Average Cost of Capital
I calculated that the cost of equity was around 12.33%, cost of unlevered equity was 11.51%.
Using the cost of equity to help, I was also able to calculate the weighted average cost of capital.
The WACC ended up being 10.6%.
In order to find the Beta, I used the beta equity of the
Vendy’s (India) Ltd company to help with the calculations.
4.
Terminal Value
Weight of debt
25.00%
Weight of equity
75.00%
Cost of debt
8.00%
Cost of equity
12.33%
Tax rate
30%
WACC
10.6%
Using the fifth-year free cash flow of the firm, the weighted average cost of capital as the
discount rate, and already being given the growth rate of 5%, I was able to calculate that the
terminal value is $12.6 Million.
5.
Net Present Value
In order to find the net present value, I used the revenue and expenses that were provided to
find the net income of each year.
Then, I used the weighted average cost of capital as the
discount rate in order to acquire the net present value.
The NPV was calculated as $6.7 million,
just around half of the size of the Terminal Value.
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
Week 14 Discussion: Comparing the Primary Sources and Uses of Cash A+
The statement of Cash Flows is divided into three major sections: Operating, Investing, and Financing. Of the three, which do you think is most important and why?
Respond to at least two of your peers and identify a time or situation in which one of the other sections may prove to be more important or beneficial.
Initial posts due on Thursday b 11.50 FCT
arrow_forward
Section V: SCF Question 3
Identify the following sections of the McDonald's SCF and record the amounts. Check
the math by summing to the cash balance at end of year. Verify that the ending cash
balance reported on the SCF is the same as reported on the balance sheet for the current
year,
Section
Current
Prior Year
Second
Prior Year
Year
Cash provided by operations?
Click here to
Click here to
Click here to
enter text.
enter text.
enter text.
Cash used for investing activities?
Click here to
Click here to
Click here to
enter text.
enter text.
enter text.
Cash used for financing activities?
Click here to
Click here to
Click here to
enter text.
enter text.
enter text.
Cash and equivalents balance at end of
year?
Click here to
Click here to
Click here to
enter text.
enter text.
enter text.
D Focus
lish (United States)
arrow_forward
TB MC Qu. 02-10 Statement of Cash Flows In 2022, Upper Crust had cash flows from...
Statement of Cash Flows in 2022, Upper Crust had cash flows from investing activities of -$235,000 and cash flows from financing activities of -$153,000. The
balance in the firm's cash account was $93,000 at the beginning of 2022 and $108,000 at the end of the year. What was Upper Crust's cash flow from operations
for 2022?
arrow_forward
What is the firm's cash flow from financing?
What is the firm's cash flow from investing?
What is the firm's total change in cash from the prior year to the current year?
arrow_forward
Answer both subparts
59 and 60
arrow_forward
Assignment 1: TIME VALUE OF MONEY
Objective: To further understand the concept of the time value of money.
INSTRUCTIONS:
In each problem,
a. Translate data given in problems into their respective graphical representations - i.e. draw
the correct cash flow diagram.
b. Write down all pertinent given information or data on your paper.
c. Calculate answers correctly.
5. A 45-year-old person wants to accumulate $750,000 by age 70. How much will she need
to save each month, starting one month from now, if the interest rate is 0.5% per month?
arrow_forward
The question is attached to the image.
arrow_forward
Hello tutor provide correct answer general accounting question
arrow_forward
9
arrow_forward
Need all answer pllss
arrow_forward
Give true solution
arrow_forward
QUESTION 3
You are evaluating the balance sheet for Corpus Correction. From the balance sheet you find the following balances: cash and
marketable securities = $300,000, accounts receivable = $100,000, inventory = $200,000, accrued wages and taxes = $50,000, accounts
payable $400,000, and notes payable = $500,000. What is Corpus's net working capital?
-$350,000
O $700,000
$910,000
$1,610,000
arrow_forward
can you please explain to me how to solve it?
arrow_forward
Part 1 of 4
Points: 0 of 10
Accountants for Morston, Inc. have assembled the following data for the year ended December 31, 2024:
(Click the icon to view the current accounts.)
(Click the icon to view the transaction data.)
Prepare Morston's statement of cash flows using the indirect method. Include an accompanying schedule of non-cash investing and financing activities.
Complete the statement one section at a time, beginning with the cash flows from operating activities. (Use a minus sign or parentheses for amounts that result in a decrease in cash. If a box is not use
leave the box empty, do not select a label or enter a zero.)
Morston, Inc.
-
Data table
Statement of Cash Flows
Year Ended December 31, 2024
Cash Flows from Operating Activities:
2024
2023
Net Income
Adjustments to Reconcile Net Income to Net Cash
$ 103,700 $
Provided by (Used for) Operating Activities:
64,400
86,000
57,700
14,400
Net Cash Provided by (Used for) Operating Activities
Data table
Transaction Data for 2024:…
arrow_forward
Need help with this general accounting question
arrow_forward
8
Please answer both of you
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Managerial Accounting
Accounting
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:South-Western College Pub

Financial And Managerial Accounting
Accounting
ISBN:9781337902663
Author:WARREN, Carl S.
Publisher:Cengage Learning,

Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
Related Questions
- Week 14 Discussion: Comparing the Primary Sources and Uses of Cash A+ The statement of Cash Flows is divided into three major sections: Operating, Investing, and Financing. Of the three, which do you think is most important and why? Respond to at least two of your peers and identify a time or situation in which one of the other sections may prove to be more important or beneficial. Initial posts due on Thursday b 11.50 FCTarrow_forwardSection V: SCF Question 3 Identify the following sections of the McDonald's SCF and record the amounts. Check the math by summing to the cash balance at end of year. Verify that the ending cash balance reported on the SCF is the same as reported on the balance sheet for the current year, Section Current Prior Year Second Prior Year Year Cash provided by operations? Click here to Click here to Click here to enter text. enter text. enter text. Cash used for investing activities? Click here to Click here to Click here to enter text. enter text. enter text. Cash used for financing activities? Click here to Click here to Click here to enter text. enter text. enter text. Cash and equivalents balance at end of year? Click here to Click here to Click here to enter text. enter text. enter text. D Focus lish (United States)arrow_forwardTB MC Qu. 02-10 Statement of Cash Flows In 2022, Upper Crust had cash flows from... Statement of Cash Flows in 2022, Upper Crust had cash flows from investing activities of -$235,000 and cash flows from financing activities of -$153,000. The balance in the firm's cash account was $93,000 at the beginning of 2022 and $108,000 at the end of the year. What was Upper Crust's cash flow from operations for 2022?arrow_forward
- What is the firm's cash flow from financing? What is the firm's cash flow from investing? What is the firm's total change in cash from the prior year to the current year?arrow_forwardAnswer both subparts 59 and 60arrow_forwardAssignment 1: TIME VALUE OF MONEY Objective: To further understand the concept of the time value of money. INSTRUCTIONS: In each problem, a. Translate data given in problems into their respective graphical representations - i.e. draw the correct cash flow diagram. b. Write down all pertinent given information or data on your paper. c. Calculate answers correctly. 5. A 45-year-old person wants to accumulate $750,000 by age 70. How much will she need to save each month, starting one month from now, if the interest rate is 0.5% per month?arrow_forward
- Need all answer pllssarrow_forwardGive true solutionarrow_forwardQUESTION 3 You are evaluating the balance sheet for Corpus Correction. From the balance sheet you find the following balances: cash and marketable securities = $300,000, accounts receivable = $100,000, inventory = $200,000, accrued wages and taxes = $50,000, accounts payable $400,000, and notes payable = $500,000. What is Corpus's net working capital? -$350,000 O $700,000 $910,000 $1,610,000arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning

Managerial Accounting
Accounting
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:South-Western College Pub

Financial And Managerial Accounting
Accounting
ISBN:9781337902663
Author:WARREN, Carl S.
Publisher:Cengage Learning,

Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning