Answer the following requirements assuming a discount rate (WACC) of 735, a terminal period growth rate of 2% common shares outstanding of 328.1 millon, and net nonoperating obligations (NNO) of 16.204 million (al Estimate the value of a share of ITWS common stock using the discounted cash flow (DC model as of December 31, 2018 Instructions: - Round all answers to the nearest whole number, except for discount factors, shares outstanding (do not round, and stock price per share. - Round discount factors to 5 decimal.places - Round stock price per share to two decimal places -Do not use negative signs with any of your answers Reported Forecast Horion 2018 2019 2020 2021 2022 Terminal Period (S milions) YON UseaO FCFF INOPAT-increase in NOA) Discount tactor 1 a Present vale of horuon FCF Cum present value of hordon FCFFS Present value of terminal FCF Total frm valve NNO Fim equity value Chan quisandiog imilions)

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
Reported
Horiron Period
S millions
2018
2019
2020
2021
2022 Terminal Period
$14.768 $15454 $16591517,589 $18.644
2711 2880
9.462 10.028 10630 11268 11544
Sales
S15017
NOPAT
3,053
3236
JA10
NCA
12.183
Answer the following requirements assuming a discount rate (WACC) of 735, a terminal period growth rate of 2% common shares outstanding of 328.1 miion, and net nonoperating
obligations (NN0) of 16,204 million
(al Estimate the value of a share of ITWS common stock using the discounted cash flow (DCF model as of December 31, 2018
Instructions:
• Round all answers to the nearest whole number, except for discount factors, shares outstanding (do not roundi and stock price per share.
Round discount factors to 5decimal.places
• Round stock price per share to two decimalplaces
Do not use negative signs with any of your answers
Forecast Horizon
2021
Reported
2020
2022
Terminal Period
(S milions)
2018
2019
increase in NOA
FCFF INOPAT increase in NOA)
Discount factor 1/
Present value of horuon FCFF
Cum present value of horion FCFFS
Present value of terminal FCF
Total frm value
NND
Firm equity value
Shares autslanding (milions)
Stock price per share
Transcribed Image Text:Reported Horiron Period S millions 2018 2019 2020 2021 2022 Terminal Period $14.768 $15454 $16591517,589 $18.644 2711 2880 9.462 10.028 10630 11268 11544 Sales S15017 NOPAT 3,053 3236 JA10 NCA 12.183 Answer the following requirements assuming a discount rate (WACC) of 735, a terminal period growth rate of 2% common shares outstanding of 328.1 miion, and net nonoperating obligations (NN0) of 16,204 million (al Estimate the value of a share of ITWS common stock using the discounted cash flow (DCF model as of December 31, 2018 Instructions: • Round all answers to the nearest whole number, except for discount factors, shares outstanding (do not roundi and stock price per share. Round discount factors to 5decimal.places • Round stock price per share to two decimalplaces Do not use negative signs with any of your answers Forecast Horizon 2021 Reported 2020 2022 Terminal Period (S milions) 2018 2019 increase in NOA FCFF INOPAT increase in NOA) Discount factor 1/ Present value of horuon FCFF Cum present value of horion FCFFS Present value of terminal FCF Total frm value NND Firm equity value Shares autslanding (milions) Stock price per share
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Stock Valuation
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.
Similar questions
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