a)
To determine: The
b)
To discuss: The value of operations at Year 3 and current value of operations and compare the value of operations at Year 0 with total net operating working capital at Year 3 and explain its relationship.
c)
To discuss: The new value of operations and whether it raises or declines and the reason for its change.
d)
To discuss: The new value of operations and whether it raises or declines and the reason for its change if the CRR reduced to 60%.
e)
To discuss: The new value of operations and whether it raises or declines and the reason for its change if the CRR reduced to 60%.
Want to see the full answer?
Check out a sample textbook solutionChapter 7 Solutions
Bundle: Financial Management: Theory And Practice, Loose-leaf Version, 15th + Mindtapv2.0 Finance, 1 Term (6 Months) Printed Access Card
- Green Caterpillar Garden Supplies Inc. has the following end-of-year balance sheet: Green Caterpillar Garden Supplies Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents Accounts payable Accounts receivable Accrued liabilities Inventories Total Current Assets Net Fixed Assets: Net plant and equipment (cost minus depreciation) Total Assets $150,000 400,000 350,000 $900,000 $2,100,000 $3,000,000 Notes payable Total Current Liabilities Long-Term Bonds Total Debt Common Equity Common stock Retained earnings Total Common Equity Total Liabilities and Equity $250,000 150,000 100,000 $500,000 1,000,000 $1,500,000 800,000 700,000 $1,500,000 $3,000,000arrow_forwardChua Chang & Wu Inc. is planning its operations for next year, and the CEO wants you to forecast the firm's additional funds needed (AFN). Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Last year's sales = So $200,000 Last year's accounts payable $50, 000 Sales growth rate = g 40% Last year's notes payable $15,000 Last year's total assets = A0 $127,500 Last year's accruals $20,000 Last year's profit margin = PM 20.0% Target payout ratio 25.0% a. - $19,000 b. -$11,000 c. - $25,571 d. -$7,000 e. - $25,000arrow_forwardScenario Karen Lamont is in the process of starting a new business and wants to forecast the first year's income statement and balance sheet. She has made several assumptions, which are shown below: • Lamont has projected the firm's sales will be $1 million in the first year. • She believes that the operating and gross ● profit margins will be 20 percent and 50 percent, respectively. For working capital, Lamont has estimated the following: Accounts receivable as a percentage of sales: 12% • Inventory as a percentage of sales: 15% Accounts payable as a percentage of sales: 7% ● • Accruals as a percentage of sales: 5% • A bank has agreed to loan her $300,000, consisting of $100,000 in short-term debt and $200,000 in long-term debt. Both loans will have an 8 percent interest rate. • The firm's tax rate will be 30 percent. ● ● • Lamont will need to purchase $350,000 in plant and equipment. Lamont will keep cash in the business that is equal to 5% of sales. Lamont will provide any other…arrow_forward
- bharrow_forwardCathey Corporation currently has sales of $1,000, which are expectedto grow by 10% from Year 0 to Year 1 and by 4% from Year 1 toYear 2. The company currently has an operating profitability (OP)ratio of 7% and a capital requirement (CR) ratio of 50% and expectsto maintain these ratios at their current levels. The current levelof total net operating capital (OpCap) is $510. Use these inputs toforecast free cash flow (FCF) for Years 1 and 2. (Hint: You must firstforecast sales, net operating profit after taxes (NOPAT), and total netoperating capital (OpCap) for each year.) ($37.00 and $58.08)arrow_forwardPhosfranc Inc. is valuing the equity of a company using the free cash flow from equity, FCFE, approach and has estimated that the FCFE in the next three years will be $6.25, $7.70, and $8.36 million respectively. Beginning in year 4, the company expects the cash flows to increase at a rate of 4 percent per year for the indefinite future. It is estimated that the cost of equity is 12 percent. What is the value of equity in this company? (Do not round intermediate computations. Round final answer to the nearest million.) A) $77 million B) $95 million C) $109 million D) $60 millionarrow_forward
- I'm researching calculating the fair P/E ratio of a company using NOPAT growth, ROIIC (Return on Invested Incremental Capital), and the cost of capital. Here: NOPAT Growth: 10% ROIIC: 20% Cost of Capital: 6.7% --------> PE of 32.3 Fair P/E Ratio: 32.3 Cash Flow period: 15 years Please work on the excel or the paper However, the image provided doesn't detail the exact steps for calculating the fair P/E ratio of 32.3. It outlines the method but omits the step-by-step process. Could you please guide me through the steps to derive this result? You can also use a DCF.arrow_forward1. Use the percentage of sales forecasting method to compute the additional financing needed by Lambrechts Specialty Shops, Inc. (LSS), if sales are expected to increase from a current level of $20 million to a new level of $25 million over the coming year. LSS expects earnings after taxes to equal $1 million over the next year. LSS intends to pay a $300,000 dividend next year. The current year balance sheet for LSS is as follows:arrow_forwardNeed Help with this Question Please tutorarrow_forward
- Suppose that Psy Ops Industries currently has the balance sheet shown below, and that sales for the year just ended were $4.4 million. The firm also has a profit margin of 20 percent, a retention ratio of 25 percent, and expects sales of $7.4 million next year. Assets Liabilities and Equity Current assets $ 1,980,000 Current liabilities $ 1,672,000 Fixed assets 3,700,000 Long-term debt 1,800,000 Equity 2,208,000 Total assets $ 5,680,000 Total liabilities and equity $ 5,680,000 If fixed assets have enough capacity to cover the increase in sales and all other assets and current liabilities are expected to increase with sales, what amount of additional funds will Psy Ops need from external sources to fund the expected growth? Note: Enter your answer in dollars not in millions. Negative amount should be indicated by a minus sign.arrow_forwardNeed help with these general accountingarrow_forwardPlease Provide Answer of this Questionarrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
- Principles of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College