3. An Analyst is evaluating Quickie Inc. and shared the following projected net cash flows for the next 10 years. Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 1 000 000 1 000 000 1 150 000 1 200 000 1 200 000 1 300 000 Year 7 1 500 000 Year 8 1 700 000 Year 9 2 000 000 Year 10 2 200 000 Quickie Inc. expects to continue to grow infinitely using CAGR of the 10- year forecast period. Required return relevant to the company is at 12%. 1. What is the compounded annual growth rate of 10-yr net cash flow projection? 2. What is the terminal value incorporated in the net cash flow to firm computation? 1. Company Z has the following data: • Sales 2015 is 500M Sales growth rate: 9% in 2016 but will be slow by 1% per year to 4% by 2021. The 4% by 2021 is assumed to be the long run growth in the next years • EBIT is 10% of sales • Increase in NWC is 9% of any increase in sales Net investment is 8% of any increase in sales Tax rate 40% WACC is 12% a. Compute the Free Cash Flow (FCF) b. Compute the Terminal Value (TV) c. Compute the Enterprise Value (EV)

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question

VALUATION METHOD

DISCOUNTED CASH FLOW METHOD

3. An Analyst is evaluating Quickie Inc. and shared the following projected net cash flows for
the next 10 years.
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
1 000 000
1 000 000
1 150 000
1 200 000
1 200 000
1 300 000
Year 7
1 500 000
Year 8
1 700 000
Year 9
2 000 000
Year 10
2 200 000
Quickie Inc. expects to continue to grow infinitely using CAGR of the 10- year
forecast period. Required return relevant to the company is at 12%.
1. What is the compounded annual growth rate of 10-yr net cash flow projection?
2. What is the terminal value incorporated in the net cash flow to firm
computation?
Transcribed Image Text:3. An Analyst is evaluating Quickie Inc. and shared the following projected net cash flows for the next 10 years. Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 1 000 000 1 000 000 1 150 000 1 200 000 1 200 000 1 300 000 Year 7 1 500 000 Year 8 1 700 000 Year 9 2 000 000 Year 10 2 200 000 Quickie Inc. expects to continue to grow infinitely using CAGR of the 10- year forecast period. Required return relevant to the company is at 12%. 1. What is the compounded annual growth rate of 10-yr net cash flow projection? 2. What is the terminal value incorporated in the net cash flow to firm computation?
1. Company Z has the following data:
• Sales 2015 is 500M
Sales growth rate: 9% in 2016 but will be slow by 1% per year to 4%
by 2021. The 4% by 2021 is assumed to be the long run growth in the
next years
• EBIT is 10% of sales
• Increase in NWC is 9% of any increase in sales
Net investment is 8% of any increase in sales
Tax rate 40%
WACC is 12%
a. Compute the Free Cash Flow (FCF)
b. Compute the Terminal Value (TV)
c. Compute the Enterprise Value (EV)
Transcribed Image Text:1. Company Z has the following data: • Sales 2015 is 500M Sales growth rate: 9% in 2016 but will be slow by 1% per year to 4% by 2021. The 4% by 2021 is assumed to be the long run growth in the next years • EBIT is 10% of sales • Increase in NWC is 9% of any increase in sales Net investment is 8% of any increase in sales Tax rate 40% WACC is 12% a. Compute the Free Cash Flow (FCF) b. Compute the Terminal Value (TV) c. Compute the Enterprise Value (EV)
Expert Solution
steps

Step by step

Solved in 5 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education