Start with the partial model in the file Ch08 P25 Build a Model.xlsx Selected data for the Derby Corporation are shown here. Use the data to answer the questions. INPUTS (In Millions) Year Current ° Projected Free cash flow 1 -$25.0 $25.0 2 , $90.0 4 $97.2 Marketable securities $ 30 Notes payable $ 80 Long-term bonds $ 240 Preferred stock $ 40 WACC Number of shares of stock 12.00% 50 The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Download spreadsheet Ch08 P25 Build a Model-276077.xlsx a. Calculate the estimated horizon value (ie., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3. Enter your answer in millions. For example, an answer of $1.23 milion should be entered as 1.23, not 1,230,000. Round your answer to two decimal places. $ b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year- value of operations. Enter your answers in milions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. Present value of HV Present value of FCF $ milion milion $ Value of operations millon c. Calculate the estimated Year-0 price per share of common equity. Round your answer to the nearest cent.
Start with the partial model in the file Ch08 P25 Build a Model.xlsx Selected data for the Derby Corporation are shown here. Use the data to answer the questions. INPUTS (In Millions) Year Current ° Projected Free cash flow 1 -$25.0 $25.0 2 , $90.0 4 $97.2 Marketable securities $ 30 Notes payable $ 80 Long-term bonds $ 240 Preferred stock $ 40 WACC Number of shares of stock 12.00% 50 The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Download spreadsheet Ch08 P25 Build a Model-276077.xlsx a. Calculate the estimated horizon value (ie., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3. Enter your answer in millions. For example, an answer of $1.23 milion should be entered as 1.23, not 1,230,000. Round your answer to two decimal places. $ b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year- value of operations. Enter your answers in milions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. Present value of HV Present value of FCF $ milion milion $ Value of operations millon c. Calculate the estimated Year-0 price per share of common equity. Round your answer to the nearest cent.
College Accounting, Chapters 1-27
23rd Edition
ISBN:9781337794756
Author:HEINTZ, James A.
Publisher:HEINTZ, James A.
Chapter24: Analysis Of Financial Statements
Section: Chapter Questions
Problem 1SEB
Related questions
Question
help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working!
Transcribed Image Text:Start with the partial model in the file Ch08 P25 Build a Model.xlsx Selected data for the Derby Corporation are shown here. Use the data to answer the questions.
INPUTS (In Millions)
Year
Current
°
Projected
Free cash flow
1
-$25.0 $25.0
2
,
$90.0
4
$97.2
Marketable securities
$ 30
Notes payable
$
80
Long-term bonds
$ 240
Preferred stock
$
40
WACC
Number of shares of stock
12.00%
50
The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations.
Download spreadsheet Ch08 P25 Build a Model-276077.xlsx
a. Calculate the estimated horizon value (ie., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume growth becomes constant after Year 3. Enter your answer in millions. For example, an answer of $1.23 milion should be entered as 1.23, not 1,230,000. Round your answer to two decimal places.
$
b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year- value of operations. Enter your answers in milions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places.
Present value of HV
Present value of FCF
$
milion
milion
$
Value of operations
millon
c. Calculate the estimated Year-0 price per share of common equity. Round your answer to the nearest cent.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning