Company Z has the following data: Sales 2015 is 500 million 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 An 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% Requirement: Compute the Free Cash Flow (FCF) Compute the Terminal Value (TV) 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
Question
  1. Company Z has the following data:
  • Sales 2015 is 500 million
  • 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
  • An 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%

Requirement:

  1. Compute the Free Cash Flow (FCF)
  2. Compute the Terminal Value (TV)
  3. Compute the Enterprise Value (EV)
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
Capital 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
  • SEE MORE 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