Fin 515 Final Proj 5y2p73
This document was ed by and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this report form. Report 445h4w
Overview 1s532p
& View Fin 515 Final Proj as PDF for free.
More details 6h715l
- Words: 376
- Pages: 5
(13-10) Corporate Valuation
The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2 a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011? b. What is the horizon value as of 12/31/2011? c. What is the value of operations as of 12/31/2010? d. What is the total value of the company as of 12/31/2010? e. What is the intrinsic price per share for 12/31/2010?
The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2 a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011? Free Cash Flows – FCF Acutal 2010 Projected 2011 Net Operating working capital 127.20 134.90 Net Plant & Equipment 375.00 397.50 Net Operating Capital (12/31/12) 502.20 532.40 Investment in Operating Cap. 30.20 NOPAT EBIT*(1-tx rate) 61.50 65.16 Less: Investment in Operating. Capital 30.20 Free Cash Flows – FCF = 34.96 b. What is the horizon value as of 12/31/2011? Horizon Value HVt = [FCFt x (1+g)] / (WACC-g) =[ 34.96 x (1+.06)] / (11-6) Horizon Value 741.152 c. What is the value of operations as of 12/31/2010? PV (HVt @WACC + NPVFCF@WACC) PV HVt @WACC 667.70 + NPV FCF@WACC 31.50 Value of Operations as on 12/31/11 = 699.20 d. What is the total value of the company as of 12/31/2010? Vop t + V non operating Assets #NAME? Total Company Value as on 12/31/11 7 = 49.10
e. What is the intrinsic price per share for 12/31/2010? = V firm - V debt - V preference stock V. Debt = N/P + LT Bonds 210.70 V. Preference Stock = 35.00 V. Equity = V[firm-debt-ps] 503.40 PRICE PER SHARE = = V. Equity / Number of Shares Outstanding 50.34
for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is
for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is
weighted average cost of capital is 11%.
weighted average cost of capital is 11%.
The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2 a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011? b. What is the horizon value as of 12/31/2011? c. What is the value of operations as of 12/31/2010? d. What is the total value of the company as of 12/31/2010? e. What is the intrinsic price per share for 12/31/2010?
The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2 a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011? Free Cash Flows – FCF Acutal 2010 Projected 2011 Net Operating working capital 127.20 134.90 Net Plant & Equipment 375.00 397.50 Net Operating Capital (12/31/12) 502.20 532.40 Investment in Operating Cap. 30.20 NOPAT EBIT*(1-tx rate) 61.50 65.16 Less: Investment in Operating. Capital 30.20 Free Cash Flows – FCF = 34.96 b. What is the horizon value as of 12/31/2011? Horizon Value HVt = [FCFt x (1+g)] / (WACC-g) =[ 34.96 x (1+.06)] / (11-6) Horizon Value 741.152 c. What is the value of operations as of 12/31/2010? PV (HVt @WACC + NPVFCF@WACC) PV HVt @WACC 667.70 + NPV FCF@WACC 31.50 Value of Operations as on 12/31/11 = 699.20 d. What is the total value of the company as of 12/31/2010? Vop t + V non operating Assets #NAME? Total Company Value as on 12/31/11 7 = 49.10
e. What is the intrinsic price per share for 12/31/2010? = V firm - V debt - V preference stock V. Debt = N/P + LT Bonds 210.70 V. Preference Stock = 35.00 V. Equity = V[firm-debt-ps] 503.40 PRICE PER SHARE = = V. Equity / Number of Shares Outstanding 50.34
for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is
for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is
weighted average cost of capital is 11%.
weighted average cost of capital is 11%.
Related Documents 2w1qw
Fin 515 Final Proj 5y2p73
January 2022 0
Scdl My Proj Final 1gy57
October 2019 161
Proj 4l1j6w
April 2022 0
Marketing Proj Moov Final 4t3659
January 2022 0
Fin 515 Week 8 Final Exam (version 1) q4q54
December 2021 0