Question

River Walk Tours is expected to have an EBIT of $184,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $11,000, $1,500, and $13,000, respectively. All are expected to grow at 6 percent per year for three years. After Year 4, the adjusted cash flow from assets is expected to grow at 2.5 percent indefinitely. The company's WACC is 9.2 percent and the tax rate is 21 percent. What is the terminal value of the company’s cash flows?

Answer #1

Expected Free Cash Flow, FCF1 = Expected EBIT * (1 - tax) +
Expected Depreciation - Expected Increase in NWC - Expected Capital
Spending

Expected Free Cash Flow, FCF1 = $184,000 *(1 - 0.21) + $11,000 -
$1,500 - $13,000

Expected Free Cash Flow, FCF1 = $141,860

Growth rate for next 3 years is 6% and a constant growth rate (g) of 2.50% thereafter.

FCF2 = $141,860.00 * 1.060 = $150,371.60

FCF3 = $150,371.60 * 1.060 = $159,393.90

FCF4 = $159,393.90 * 1.060 = $168,957.53

FCF5 = $168,957.53 * 1.025 = $173,181.47

WACC = 9.20%

Terminal Value at the end of Year 4 = FCF5 / (WACC - g)

Terminal Value at the end of Year 4 = $173,181.47 / (0.0920 -
0.0250)

Terminal Value at the end of Year 4 = $173,181.47 / 0.0670

Terminal Value at the end of Year 4 = $2,584,798.06

So, terminal value of the company’s cash flows is $2,584,798.06

Ward Corp. is expected to have an EBIT of $2,200,000 next year.
Depreciation, the increase in net working capital, and capital
spending are expected to be $171,000, $97,000, and $121,000,
respectively. All are expected to grow at 20 percent per year for
four years. The company currently has $16,000,000 in debt and
810,000 shares outstanding. After Year 5, the adjusted cash flow
from assets is expected to grow at 3.5 percent indefinitely. The
company’s WACC is 8.6 percent and the...

Ward Corp. is expected to have an EBIT of $2,350,000 next year.
Depreciation, the increase in net working capital, and capital
spending are expected to be $174,000, $103,000, and $124,000,
respectively. All are expected to grow at 17 percent per year for
four years. The company currently has $17,500,000 in debt and
840,000 shares outstanding. After Year 5, the adjusted cash flow
from assets is expected to grow at 3.5 percent indefinitely. The
company’s WACC is 8.9 percent and the...

Franktown Motors is expected to have an EBIT of $2,200 next
year. Depreciation, the increase in net working capital, and
capital spending are expected to be $158, $92, and $114,
respectively. This yields a year 1 Free Cash Flow of $1,404. All
items are expected to grow at 15 percent per year until the end of
year 4. The firm currently has $12,098 in debt and 538 shares
outstanding. After year 4, the adjusted cash flow from assets is
expected...

Pearl Corp. is expected to have an EBIT of $3,400,000 next year.
Depreciation, the increase in net working capital, and capital
spending are expected to be $160,000, $155,000, and $195,000,
respectively. All are expected to grow at 18 percent per year for
four years. The company currently has $17,500,000 in debt and
1,350,000 shares outstanding. At Year 5, you believe that the
company's sales will be $27,030,000 and the appropriate price-sales
ratio is 2.6. The company’s WACC is 9.1 percent...

Ward Corp. is expected to have an EBIT of $2,200,000 next year.
Depreciation, the increase in net working capital, and capital
spending are expected to be $171,000, $97,000, and $121,000,
respectively. All are expected to grow at 20 percent per year for
four years. The company currently has $16,000,000 in debt and
810,000 shares outstanding. At Year 5, you believe that the
company's sales will be $16,500,000 and the appropriate price?sales
ratio is 2.6. The company’s WACC is 8.6 percent...

Ward Corp. is expected to have an EBIT of
$2,100,000 next year. Depreciation, the increase in net
working capital, and capital spending are expected to be
$169,000, $93,000, and $119,000,
respectively. All are expected to grow at 18
percent per year for four years. The company currently has
$15,000,000 in debt and 840,000
shares outstanding. At Year 5, you believe that the company's sales
will be $16,300,000 and the appropriate
price–sales ratio is 2.4. The company’s
WACC is 8.4 percent...

URGENT!!! 30 MINUTES LEFT!!! Pearl Corp. is expected to have an
EBIT of $2,400,000 next year. Depreciation, the increase in net
working capital, and capital spending are expected to be $160,000,
$105,000, and $145,000, respectively. All are expected to grow at
20 percent per year for four years. The company currently has
$12,500,000 in debt and 1,050,000 shares outstanding. At Year 5,
you believe that the company's sales will be $20,400,000 and the
appropriate price-sales ratio is 2.6. The company’s...

You have looked at the current financial statements for Reigle
Homes, Co. The company has an EBIT of $2,910,000 this year.
Depreciation, the increase in net working capital, and capital
spending were $228,000, $93,000, and $430,000, respectively. You
expect that over the next five years, EBIT will grow at 19 percent
per year, depreciation and capital spending will grow at 24 per
year, and NWC will grow at 14 per year. The company currently has
$15,700,000 in debt and 365,000...

You have looked at the current financial statements for Reigle
Homes, Co. The company has an EBIT of $2.95 million this year.
Depreciation, the increase in net working capital, and capital
spending were $235,000, $105,000, and $475,000, respectively. You
expect that over the next five years, EBIT will grow at 15 percent
per year, depreciation and capital spending will grow at 20 percent
per year, and NWC will grow at 10 percent per year. The company has
$19.5 million in...

St. Blues Technologies' expected (next year) EBIT is $405.00,
its tax rate is 34%, depreciation is $87.00, planned capital
expenditures are $71.00, and planned INCREASES in net working
capital is $15.00.
What is the free cash flow to the firm
(FCFF)?
$
The firm's interest expense is $15.00. Assume the tax rate is
34% and the net debt of the firm INCREASES by $5.00.
What is the free cash flow to equity
(FCFE)?
$
What is the market value of...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 13 minutes ago

asked 23 minutes ago

asked 35 minutes ago

asked 41 minutes ago

asked 41 minutes ago

asked 41 minutes ago

asked 58 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago