Budgeting Tools last year (year 0) reported $8,250 of sales, $5,750 of operating costs other than depreciation, and $700 of depreciation. Additionally, the company has received $120 investment income. The company had no amortization charges, it had $3,200 of outstanding bonds that carry a 5% interest rate, and its income tax rate was 28%. In order to sustain its operations and thus generate sales and cash flows in the future, the firm was required to make $1,250 of capital expenditures on new fixed assets (or Gross Fixed Assets) and to invest $300 in net operating working capital (W.C.). This information and some other useful information is provided in following Table 1. Assuming that the company will grow forever at a rate of 3% after year 1 and its WACC is 10.25%, estimate the company’s market value.

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
Question

Budgeting Tools last year (year 0) reported $8,250 of sales, $5,750 of operating costs other than depreciation, and $700 of depreciation. Additionally, the company has received $120 investment income. The company had no amortization charges, it had $3,200 of outstanding bonds that carry a 5% interest rate, and its income tax rate was 28%. In order to sustain its operations and thus generate sales and cash flows in the future, the firm was required to make $1,250 of capital expenditures on new fixed assets (or Gross Fixed Assets) and to invest $300 in net operating working capital (W.C.). This information and some other useful information is provided in following Table 1.

Assuming that the company will grow forever at a rate of 3% after year 1 and its WACC is 10.25%, estimate the company’s market value.

 

Table 1.
Estimation
Year 0
Ratios
Year 1
Sales
9250
Growth=6%
Costs
5750 Cost/Sales=?
Depreciation
700
Investment income
120
Tax rate
0.35
Bonds
3200
Bond rate
0.05
Required Investments :
Gross Fixed Assets
1250
External Investments
250
W.C.
300
End of Year
Net Book Values:
Fixed Assets
7500
W.C.
5300
External Investments
1550
Transcribed Image Text:Table 1. Estimation Year 0 Ratios Year 1 Sales 9250 Growth=6% Costs 5750 Cost/Sales=? Depreciation 700 Investment income 120 Tax rate 0.35 Bonds 3200 Bond rate 0.05 Required Investments : Gross Fixed Assets 1250 External Investments 250 W.C. 300 End of Year Net Book Values: Fixed Assets 7500 W.C. 5300 External Investments 1550
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Budgeting
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