Find the value of XYZ Co’s equity share by using free cash flow to firm (FCFF) approach with the help of following information. SOURCES OF FUNDS 2020-2021 APPLICATION OF FUNDS 2020-2021 Shareholders’ funds Gross fixed assets 1,100 Equity share capital (12 crore shares of Rs.10 each) 120 Less: accumulated depreciation 400 Reserves and Surplus 280 Net fixed assets 700 10% Loan 600 Net working capital 300 1,000 1,000 The EBIT of XYZ for 2020-2021 is Rs.250 crore. Depreciation for the year is Rs. 70crore The company is subject to 40% tax rate. The growth in sales, depreciation NOPAT (net operating profit after tax), gross fixed assets and net working capital will be 18% for the first three years, 10% for the next two years and 7% thereafter. There will be no change in the tax rate and present debt ratio. The expected rate of return of equity shareholders is 16%
Find the value of XYZ Co’s equity share by using
SOURCES OF FUNDS
2020-2021
APPLICATION OF FUNDS
2020-2021
Shareholders’ funds
Gross fixed assets
1,100
Equity share capital (12 crore shares of Rs.10 each)
120
Less: accumulated
400
Reserves and Surplus
280
Net fixed assets
700
10% Loan
600
Net working capital
300
1,000
1,000
The EBIT of XYZ for 2020-2021 is Rs.250 crore. Depreciation for the year is Rs. 70crore The company is subject to 40% tax rate. The growth in sales, depreciation NOPAT (
Step by step
Solved in 2 steps with 2 images
