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
Financial Management: Theory & Practice
- Chua 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_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
- The following information is available for a company. Set up the income statement and balance sheet for 2008, then forecast the income statement and balance sheet for 2009, assuming sales grow by 15% During 2008 the company is going to buy a $300,000 machine, depreciated SL over 6 years. It will do its financing for next year using bonds that have a coupon rate of 8%. It pays off $100,000 a year on its long term debt. 2008 2009 Additional Financing Necessary Dividends (30% payout) Taxable Income Depreciation $50,000 Cash $175,000 Accruals $50,000 Raw material $400,000 Curr. Assets LTD at 10% $600,000 Labor $312,500 Accum. Depr. $475,000 ST portion of LTD $100,000 A/P $50,000 TL & NW Operating Costs $125,000 A/R $275,000 Curr. Liab. GFA $1,550,000 Sales…arrow_forwardStrategic system Inc. expects to have net income of 800000 during the next year. Its target and current capital structure are 40 percent debt and 60 percent equity. The director of capital budgeting has determined that the optimal capital budget for next year is 1.2 million. If strategic uses residual dividend model to determine next year dividend payout. What is the expected payout ratio?arrow_forwardI'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_forward
- Altamonte Telecommunications has a target capital structure that consist of 70% debt and 30% equity. The company anticipates that its capital budget for the upcoming year will be $2,000,000. If Altamonte reports net income of $1,100,000 end it follows a residual, dividend, payout policy, what will be its dividend payout ratio? Round your answer to two decimal places.arrow_forwardVWX Inc., has sales of $500,000, net income of $80,000, dividend payout of 50%, total assets of $700,000 and target debt-equity ratio of 1.5. If the company grows at its sustainable growth rate in the coming year, how much new borrowing (to the nearest dollar) will take place?arrow_forward(Forecasting financing needs) Beason Manufacturing forecasts its sales next year to be $5.6 million and expects to earn 4.3 percent of that amount after taxes. The firm is currently in the process of projecting its financing needs and has made the following assumptions (projections): • Current assets are equal to 19.3 percent of sales, and fixed assets remain at their current level of $1.1 million. • Common equity is currently $0.75 million, and the firm pays out half of its after-tax earnings in dividends. • The firm has short-term payables and trade credit that normally equal 12.1 percent of sales, and it has no long-term debt outstanding. What are Beason's financing needs for the coming year? Beason's expected net income for next year is $ 240,800 (Round to the nearest dollar.) Beason's expected common equity balance for next year is $ 870400. (Round to the nearest dollar.) Estimate Beason's financing needs by completing the pro forma balance sheet below: (Round to the nearest…arrow_forward
- Ogier Incorporated currently has $800 million in sales, which are projected to grow by 10% in Year 1 and by 5% in Year 2. Its operating profitability ratio (OP) is 10%, and its capital requirement ratio (CR) is 80%?a. What are the projected sales in Years 1 and 2?b. What are the projected amounts of net operating profit after taxes (NOPAT) for Years 1 and 2? c. What are the projected amounts of total net operating capital (OpCap) for Years 1 and 2?d. What is the projected FCF for Year 2?arrow_forwardTarget Capital Structure of Moor Systems Inc is 60% common equity and 40% debt for long time. Now it is expecting to have net income of Rs. 800,000 during the next year. The Director of Capital Budgeting has determined that the optimal capital budget for next year is Rs. 1.2 million. If company uses the residual dividend model to determine next year’s dividend payout, what is the expected dividend for next year?arrow_forwardPlease solve this question in a detailed manner on paper.arrow_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