How much is the intrinsic value of GWAPO Corporation if the required return for this business is 12%? (Use 5 decimal places for Present Value factors) Ms. Ga Ling projected the following data for GWAPO Corporation:(amounts in millions of Pesos)Cash Operating ExpensesYear Revenue50.0030.00255.0033.0060.5036.30466.5539.93573.2143.92The company owns a property originally acquired atP50,000,000 with useful life of 10 years. The terminal value isassumed based on the growth rate of the cash flows. Annualcapital investment required is P2,000,000. Outstanding loans isP16,620,000. Income tax rate is 30%.How much is the intrinsic value of GWAPO Corporation if therequired return for this business is 12%?

we take cash flow after tax before depreciation.

Answered: Ms. Ga Ling projected the following…

Ms. Ga Ling projected the following data for GWAPO Corporation: (amounts in millions of Pesos) Year Revenue Cash Operating Expenses 1 50.00 30.00 2 55.00 33.00 3 60.50 36.30 4 66.55 39.93

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Q: If a firm has an EV of $1,270 million and EBITDA of $388 million, what is its EV ratio? (Round your…

A: Enterprise Value(EV) Analysts frequently utilize enterprise value/financial metrics to swiftly…

Q: A company has a profit margin of 25%, an asset turnover ratio of 1.5, and an equity multiplier ratio…

A: Return on equity is a ratio which measures the return to company in terms of equity. It indicates…

Q: A firm has a tax burden ratio of 0.85, a leverage ratio of 1.5, an interest burden of 0.9, and a…

A: The conceptual formula is represented mathematically:

Q: Premier Corporation has an ROE of 15.3 percent and a payout ratio of 52 percent. What is its…

A: Sustainable growth rate is the maximum growth rate that a company can sustain without borrowing…

Q: alculate the sustainable growth rate

A: Answer:- Sustainable growth rate = 14.05 % Explanation:- Total asset turnover = 1 / Capital…

Q: Calculate the enterprise value of a firm with a market capitalization (market value of equity) of…

A: Financial Management: Financial management comprises of two words i.e. Finance and management.…

Q: The Cornelius Company has an ROE of 14.8 percent and a payout ratio of 40 percent. What is the…

A: A maximum growth rate that a company expects to sustain in the long run is term as the sustainable…

Q: If Apex, Inc. has an ROE = 10 percent, equity multiplier = 3, and profit margin of 5 percent, what…

A: Formulas: ROE = Net Profit Margin * Assets turnover * Equity Multiplier(Or leverage ratio)

Q: How can I determine the value of the company (Johnson and Johnson) based on my DCF calculations…

A: It represents the measure of the firm's total value and is used for measuring the financial…

Q: provide answer with explanation

A: To find the ROE, we first need to determine the firm's net income. Given the times interest earned…

Q: Consider the figures below: Net Current Assets = $100 Net Fixed Assets = $200 Long Term Debt = $150…

A: Net current assets = $100Net fixed assets = $200Long term debt = $150Equity = $150Sales = 1000Costs…

Q: 2. What would be the WACC if the company in question 1 changed its debt-to-equity ratio to zero?

A: The debt to equity ratio is the proportion of debt of total equity in total invested capital. It is…

Q: Loreto Incorporated has the following financial ratios: asset turnover = 1.60; net profit margin…

A: Internal growth rate depicts the level of growth that can be achieved by the organization by using…

Q: What is the cost of equity (%)? What is the post-tax cost of debt (%)? What is the WACC (%)?…

A: With cost of equity (re), post tax cost of debt (rd), debt (D) and equity (E), WACC is calculated as…

Q: Skunk Products' EBIT is $1000, its tax rate is 35%, depreciation is $100, capital expenditures are…

A: Given EBIT is $1000 Tax rate is 35%

Q: You are trying to value Lucid Motors using comparables analysis. You believe Lucid Motors should be…

A: Enterprise Value / Revenue of TSLA = 10.7Revenue of Lucid Motors = $2.2 billionIt is given that…

Q: constant, use the AFN equation to determine the firm's self-supporting growth rate-in other words,…

A: The maximum growth rate that an organization can accomplish without having recourse to outside money…

Q: The Stieben Company has determined that the following will be true next year: T(ratio of total…

A: Part a: Calculation of sustainable growth rate in sales: Sustainable growth…

Q: Premier Corporation has an ROE of 14.9 percent a Note: Do not round intermediate calculations am

A: A company may need to explore outside financing options, like issuing more equity or taking on debt,…

Q: A firm has net working capital of R714.15, current liabilities of R2276.81 & inventory of R803.44.…

A: Net working capital = R714.15 Current liabilities = R2276.81 Inventory = R803.44 Using the given…

Q: A business has a cost of equity of 9.5 percent and a pretax cost of debt of 5.4 percent. The debt -…

A: The cost of capital is the return rate a company must pay to its investors in order to attract…

Q: 2. Conceptual Connection: Compute net profit margin for ERS. Round your answer to one decimal place.…

A: The net profit margin ratio represents the portion of net profit in each sales value earned by the…

Q: The Merriam Company has determined that its return on equity is 15 percent. Management is interested…

A: Profit margin is the ratio between net income and sales revenue. It is calculated by dividing net…

Q: The following information is available regarding XYZ Co. sales = $250,000 net income = $35,000…

A: Here, Sales is $250,000Net Income is $35,000Dividends is $10,000Total Debt is $100,000Total Equity…

Q: If a firm has an EV of $820 million and EBITDA of $187 million, what is its EV ratio?

A: Given: EV = $820 million EBITDA = $187 million

Q: Needham Pharmaceuticals has a profit margin of 2% and an equity multiplier of 2.0. Its sales are…

A: The question is based on concept of ratio analysis based on DuPont method. Formula as, ROE=Profit…

Q: he following information relates to Konbu Corporation for last year: Price earnings ratio = P15…

A: Annual Dividend per share = Earnings per share * Dividend payout ratio

Q: A company has generated over the last year, with the sales of all its product lines, an operating…

A: ROA It is the return on assets to measure the firm's ability to generate net earnings with its…

Q: Profit margin Capital intensity ratio Debt-equity ratio Net income Dividends ☐☐☐ 8.6% .47 .62 $…

A: Sustainable growth rate is that quantum of maximum growth rate that can be sustained by a company…

Concept explainers

Capital Gain

Any capital asset when sold can give the seller a higher or lower price from its purchase price leading to a capital gain or capital loss. The time period of holding an asset is decided based on if it is a long term or short-term capital gain. On that basis, the rate of taxation is decided if it is 20%, 15% or according to the tax brackets. The rate of taxation differs in the case of equity or debt, whether long or short term. The capital gain can be adjusted from capital loss to arrive at a net capital gain. The amount of gains and the exemption has to be reported in the tax return filed in the financial year in which the asset was transferred. The tax return can be filed quarterly, monthly, semi-annually or annually.

Question

How much is the intrinsic value of GWAPO Corporation if the required return for this business is 12%? (Use 5 decimal places for Present Value factors)

Ms. Ga Ling projected the following data for GWAPO Corporation:
(amounts in millions of Pesos)
Cash Operating Expenses
Year Revenue
50.00
30.00
2
55.00
33.00
60.50
36.30
4
66.55
39.93
5
73.21
43.92
The company owns a property originally acquired at
P50,000,000 with useful life of 10 years. The terminal value is
assumed based on the growth rate of the cash flows. Annual
capital investment required is P2,000,000. Outstanding loans is
P16,620,000. Income tax rate is 30%.
How much is the intrinsic value of GWAPO Corporation if the
required return for this business is 12%?

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

SEE SOLUTION Check out a sample Q&A here

Step 1

VIEW

Step 2

VIEW

Step by step

Solved in 2 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Similar questions

1.A Assume that a Peruvian company, DMB LLC, just reported its earnings this year. The reported revenue was $10 million and the reported cost was $9 million. The discount rate is 8%. Mark ALL the CORRECT statements. For this question, profit = revenue - cost. Hint: Apply the Gordon Formula to the profits of the firm. a) If the profit is expected to be constant, the present value of all the company's future profits is $125 million. b) If the profit is expected to grow 3% annually, the present value of all the company's future profits is $20 million. c) If the profit is expected to grow 4% annually, the present value of all the company's future profits is $25.75 million. d) If the profit is expected to grow 6% annually, the present value of all the company's future profits is $50 million. e) If the profit is expected to grow 10% annually, the present value of all the company's future profits is negative.
A firm has an asset turnover ratio of 5.0. Its plowback ratio is 50%, and it is all-equity-financed. If the profit margin of the firm is 3%, what is the maximum payout ratio that will allow it to grow at 5% without resorting to external financing? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) Maximum payout ratio %
If A7X Company has an ROA of 14 percent and a payout ratio of 16 percent, what is its internal growth rate?
PT. Sentosa Raya uses its own capital and debt capital. The agreed cost of debt is 10% and the interest to be paid on the debt is Rp. 3,000,000. The company earned an operating profit of Rp. 24,000,000 per year. The expected return is 30% per year. With these data, determine the value of the company and the company's cost of capital!
The value of a firm's invested capital is 300 million. Its return on invested capital is 12%, and its WACC is 10.5%. What is the economic value added/economic profit?
hello, I need help please
Use the information below to calculate WACC given the Market Capitalization of the company: Market Cap = 193.2 Million EBIT = 17.2 Million Depreciation = 4.2 Million Capital Expenditures = - 3.8 Million Change in W/C = 2.1 Million growth = 7% FCF = ? WACC = ?
Given the information below. Find the Weighted Average Cost of Capital Market Value of Equity = $22,000,000; Debt = $15,000,000; Cash or Cash Equivalents = $15,000,000 iD = 0.10 or 10% iMKT = 0.17 or 17% tCorp = 0.30 or 30% bK = 1.5 IRF = 0.02 = 2%
Premier Corporation has an ROE of 12 percent and a payout ratio of 20 percent. What is its sustainable growth rate? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Sustainable growth rate %
Based on the following information you have collected, what is the sustainable growth rate (SGR) for Leo's Photography Studio? Profit Margin Debt/Equity Ratio Capital Intensity Ratio Net Income Dividends O A. O B. O C. O D. 12.42% 8.52% 15.15% 13.63% 7.1% 0.60 0.75 $48,000 $10,000
Loreto Inc. has the following financial ratios: asset turnover = 2.40; net profit margin (i.e., net income/sales) = 5%; payout ratio = 30%; equity/assets = 0.40. a. What is Loreto's sustainable growth rate? b. What is its internal growth rate?
Based on the following information, calculate the sustainable growth rate for Kaleb's Heavy Equipment: Profit margin Capital intensity ratio Debt-equity ratio Net income Dividends 8.1% .51 .67 $ 29,000 $19,720