You are a research analyst for Bedrock Capital Management and are considering investing in Evergreen Landscaping, a chain of franchised landscaping businesses located in the Midwest. No sales of PP&E have taken place this year. You are trying to build some cash flow numbers for the calculation of Discounted Cash Flow valuation. The tax rate is 35%. There are no sales of PP&E in the current year. Using the table below, what is the Free Cash Flow to the Firm (FCFF)?
You are a research analyst for Bedrock Capital Management and are considering investing in Evergreen Landscaping, a chain of franchised landscaping businesses located in the Midwest. No sales of PP&E have taken place this year. You are trying to build some cash flow numbers for the calculation of Discounted Cash Flow valuation. The tax rate is 35%. There are no sales of PP&E in the current year. Using the table below, what is the Free Cash Flow to the Firm (FCFF)?
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![You are a research analyst for Bedrock Capital Management and are considering investing in
Evergreen Landscaping, a chain of franchised landscaping businesses located in the Midwest. No
sales of PP&E have taken place this year. You are trying to build some cash flow numbers for the
calculation of Discounted Cash Flow valuation. The tax rate is 35%. There are no sales of PP&E in
the current year. Using the table below, what is the Free Cash Flow to the Firm (FCFF)?
Cash Flow
From
Operating
Net Income NA
Deprec &
Amort
Accounts
Receivable
871
Accounts
Payable
-3,337
Inventory -1189
Prepaid
Expenses
0
42
ST Notes 6
Cash Flow
from
Investing
Capex -
Purch of
PP&E
Cash Flow
from
Financing
Revolving
-899 Credit
Facility
Dividends
Paid
Long Term
Debt
Income
Statement
-152 Revenue
-803
Cost of Goods
Sold
329 Gross Profit
Salaries &
Benefits
Rent
Depreciation &
Amortization
Interest
Expense
91,248
77,067
14,181
2,939
1,608
871
532](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F9725cc1b-f335-48f9-9f97-e97fdb64f6df%2F4ea05481-d2ed-4a58-b637-fb975da8ec5f%2Fr3l3wzq_processed.jpeg&w=3840&q=75)
Transcribed Image Text:You are a research analyst for Bedrock Capital Management and are considering investing in
Evergreen Landscaping, a chain of franchised landscaping businesses located in the Midwest. No
sales of PP&E have taken place this year. You are trying to build some cash flow numbers for the
calculation of Discounted Cash Flow valuation. The tax rate is 35%. There are no sales of PP&E in
the current year. Using the table below, what is the Free Cash Flow to the Firm (FCFF)?
Cash Flow
From
Operating
Net Income NA
Deprec &
Amort
Accounts
Receivable
871
Accounts
Payable
-3,337
Inventory -1189
Prepaid
Expenses
0
42
ST Notes 6
Cash Flow
from
Investing
Capex -
Purch of
PP&E
Cash Flow
from
Financing
Revolving
-899 Credit
Facility
Dividends
Paid
Long Term
Debt
Income
Statement
-152 Revenue
-803
Cost of Goods
Sold
329 Gross Profit
Salaries &
Benefits
Rent
Depreciation &
Amortization
Interest
Expense
91,248
77,067
14,181
2,939
1,608
871
532
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
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.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education