Electronix Inc. manufactures electronic products. The company’s weighted average cost of capital is 8 percent. The company forecasted the following free cash flows for the next 20 years: Cash Flows Table Year Free Cash Flows 1 $15,000,000 2 $16,200,000 3 $21,000,000 4 $23,000,000 5 $27,000,000 6-10 $25,000,000 per year 11-20 $21,000,000 per year Prepare a valuation report for Electronix Inc. using the discounted cash flow approach. Identify the accounts taken into consideration in the discounted cash flow method. Compare the difference between future income method and the discounted future cash flow method.

Electronix Inc. manufactures electronic products. The company’s weighted average cost of capital is 8 percent. The company forecasted the following free cash flows for the next 20 years: Cash Flows Table Year Free Cash Flows 1 $15,000,000 2 $16,200,000 3 $21,000,000 4 $23,000,000 5 $27,000,000 6-10 $25,000,000 per year 11-20 $21,000,000 per year Prepare a valuation report for Electronix Inc. using the discounted cash flow approach. Identify the accounts taken into consideration in the discounted cash flow method. Compare the difference between future income method and the discounted future cash flow method.

EBK CONTEMPORARY FINANCIAL MANAGEMENT

14th Edition

ISBN:9781337514835

Author:MOYER

Publisher:MOYER

Chapter4: Financial Planning And Forecasting

Section: Chapter Questions

Problem 9P

See similar textbooks

Year	Free Cash Flows
1	$15,000,000
2	$16,200,000
3	$21,000,000
4	$23,000,000
5	$27,000,000
6-10	$25,000,000 per year
11-20	$21,000,000 per year

Similar questions

Assume that an investment of 100,000 produces a net cash flow of 60,000 per year for two years. The discount factor for year 1 is 0.89 and for year 2 is 0.80. The NPV is a. 0 b. 6,800 c. 1,400 d. (4,000)
UBTECH Robotics is expected to generate the following free cash flows over the next fiveyears. After which, the free cash flows are expected to grow at the industry average of 3% peryear. Using the discounted free cash flow model and the weighted average cost of capital of11%UBTECH Robotics FCF Forecast ($ Millions)Year199920002001200220032004FCF (Amount in Millions)$55$45$89$102$84$87a. Estimate the enterprise value (V0) of UBTECH Robotics.b. If UBTECH Robotics has excess cash of $5.6 Billion, a debt of $800 Million and 50 Millionshares outstanding, estimate its share price (P0).
The free cash flows (in millions) shown below are forecast by Simmons Inc. If the weighted average cost of capital is 13% and the free cash flows are expected to continue growing at the same rate after Year 3 as from Year 2 to Year 3, what is the Year 0 value of operations, in millions? Year: 1 2 3 Free cash flow: −$20 $42 $45 $680 $648 $617 $586 $714
Nugent Communication Corp. is investing $8,501,547 in new technologies. The company expects significant benefits in the first three years after installation (as can be seen by the following cash flows), and smaller constant benefits in each of the next four years. Year 1 2 3 4-7 Cash Flows $1,736,907 $4,841,362 $2,794,697 $1,009,125 What is the discounted payback period for the project assuming a discount rate of 10 percent?
A cash flow of $25,000 is paid 30 times per year for the next 52 years. The NAR53 is 30%. What is the present value of this series? Empty Excel Sheet For Calculations $2,332,649.44 $4,332,549.44 $4,331,549.44 $2,494,589.15
Nugent Communication Corp. is investing $7,311,256 in new technologies. The company expects significant benefits in the first three years after installation (as can be seen by the following cash flows), and smaller constant benefits in each of the next four years. Year 1 2 3 4-7 Cash Flows $2,540,230 $3,617,345 $2,867,006 $1,505,500 What is the discounted payback period for the project assuming a discount rate of 10 percent? (Round answer to 2 decimal places, e.g. 15.25. If discounted payback period exceeds life of the project, enter 0 for the answer.) The discounted payback period for the project is ___________
The free cash flows (in millions) shown below are forecast by Simmons Inc. If the weighted average cost of capital is 13% and the free cash flows are expected to continue growing at the same rate after Year 3 as from Year 2 to Year 3, what is the Year 0 value of operations, in millions? Years 1 2 3 Free cash flow: Year 1- $-20, Year 2- $42, Year 3- $45
The free cash flows (in millions) shown below are forecast by Simmons Inc. If the weighted average cost of capital is 13% and the free cash flows are expected to continue growing at the same rate after Year 3 as from Year 2 to Year 3, what is the Year 0 value of operations, in millions? Year: 1 Free Cash Flow: -$20, Year 2 Free Cash Flow: $44, Year 3 Free Cah Flow: $47.
Heath and Logan Inc. forecasts the free cash flows (in millions) shown below. The weighted average cost of capital is 13%, and the FCFs are expected to continue growing at a 5% rate after Year 3. Assuming that the ROIC is expected to remain constant in Year 3 and beyond, what is the Year 0 value of operations, in millions? Year: 1 2 3 Free cash flow: ($20) $15 $45 (Round your answer to 2 decimal places.)
Please provide answer in text (Without image)
C. Exodus Corp. is analyzing the performance of its cash management. On the average, the firm holds inventory 65 days, pays its suppliers in 35 days, and collects its receivables in 15 days. The firm has a current annual outlay of P1,960,000 on operating cycle investments. Exodus currently pays 10 percent for its negotiated financing. (Assume a 360-day year.) Calculate the following: a. Cash conversion cycle b. Operating cycle. c. Daily expenditure and the firm's annual savings if the operating cycle is reduced by 15 days.
The following table shows projected free cash flows for the next three years for Care4UMed Corp., a company producing portable oxygen machines. Free Cash Flow Year (Millions of dollars) 1 3.10 2 3.41 3 3.75 After the three year period, Care4UMed is expected to grow at a constant rate of 10% and its WACC is 15%. Care4UMed has $25 million of debt and $180 million shares of stock outstanding. According to the video, what is the formula for Care4UMed's horizon value? O HV3 = FCF (WACC-g)³ O HV3=FCF5 x (1+9)³ HV3 = FCF WACC-g FCF O HVA 1+g Care4UMed's horizon value is million. According to the video, what is the formula for the firm's value today? FCF O Vo= + Vo + + FCF2 (1+WACC)¹ (1+WACC)² (1+WACC)³ FCF FCF2 FCF3 HV3 (1+WACC) (1+WACC³ (1+WACC)³ (1+WACC)³ FCF + + HV3 + O Vo= FCF FCF FCF HV3 + + (1+WACCY (1+WACC)² (1+WACC)³ (1+WACC) + ○ V= HV (1+WACCY Care4UMed's value today is million. According to the video, the value of equity is found as Care4UMed's equity is million. According to the…