Premium Essay

Fin515 Project 2

In: Business and Management

Submitted By mwhitmer
Words 608
Pages 3
(13-10) Corporate Valuation The financial statements of Lioi Steel Fabricators are shown below—both the actual results 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 11%

Income Statements for the Year Ending December 31 (Millions of Dollars Except for Per Share Data) Actual 2010 Projected 2011 500.00 $ 530.00 360.00 381.60 37.50 39.80 397.50 $ 421.40 102.50 $ 108.60 13.90 16.00 88.60 $ 92.60 $35.44 53.16 6.00 47.16 $ $ $37.04 55.56 7.40 48.16 29.70 18.46 10 2.97

Balance Sheet, December 21, 2010 Actual 2010 Projected 2011 $ 5.60 51.90 56.20 112.40 226.10 397.50 623.60

Net sales Costs (except depreciation) Depreciation Total operating costs Earnings before interest and taxes Less interest Earnings before taxes Taxes (40%) Net income before preferred dividends Preferred dividends Net income available for common dividends Common dividends Addition to retained earnings Number of shares Dividends per share

$

$ $ $ $ $ $ $ $

Assets Cash Marketable securities Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds Preferred stock Common stock (par plus PIC) Retained earnings Common equity Total liabilities and equity

$

$ $

5.30 49.90 53.00 106.00 214.20 375.00 589.20

$ $

$

9.60 69.90 27.50 107.00 140.80 35.00 160.00 146.40 306.40 589.20

$

11.20 74.10 28.10 113.40 148.20 37.10 160.00 164.90 324.90 623.60

40.80 $ 6.36 $ 10 4.08 $

$

$

$ $

$ $

a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011?
(in millions) 65.16 134.90 532.40 30.20 34.96

NOPAT = EBIT (1-Tax Rate) NOWC =Operating Current assets - Operating Current Liabilities Total net...

Similar Documents

Premium Essay

Fin516

...FIN515 Week 5 Project Equipment’s Basic Cost 70,000 To Modify it to Firm 15,000 The Spectrometer (MARC 3 year Class Would be sold after 3yrs 30,000 Equipment’s requires increase in net working capital 4,000 The Spectrometer no effect on Revenue But expected to save 25,000 per year before-tax operating cost Federal plus state tax rate 40% A. What is the net cost of the spectrometer- Price – 70,000+ 15,000 + 4,000 Net Cost – (89,000) B. What are the net operating cash flow in Year 1,2, and 3 Depreciation Expense = Cost multiplied by MACRs Allowance MACRs 33% yr 1 – 45% yr 2 – 15% yr 3 Year 1 Year 2 Year 3 85,000 x.33 85,000 x .45 85,000 x .15 Depreciation Expense 28,050 38,250 12,750 (Dep. Exp x Tax rate) Depreciation after Tax 11,220 15,300 5,100 After- Tax Saving – 25,000 x (1-.40)= 15,000 per year After Tax 15,000 15,000 15,000 Net Operating Cash Flow 26,220 30,300 20,100 C. What are the additional (non-operating ) cash flow in year 3 Net Salvage Value =Salvage Value - Tax Rate + Increase in working Capital Book Value = Dep. cost x Acc. Dep. Rate Book Value = 85,000 x 7% Book Value = 5,950 Salvage Value = 30,000 Book Value = 5950 Total 24,050 Tax Rate 40% Tax on SV 9,620 Salvage Value - 30,000 Tax on SV 9620 SV after – Tax 20,380 Increase in WC 4,000 ...

Words: 326 - Pages: 2

Premium Essay

Finance Mgmt

...FIN515 Homework Week # 3 Brian Jack D01609334 Managerial Finance briancjack@hotmail.com 03-23-2014 Professor: Paul Tovbin Chapter 5 29. Suppose the term structure of risk-free interest rates is as shown below: Top of Form |Term |1 year | |Treasury |3.1 | |AAA corporate |3.2 | |BBB corporate |4.2 | |B corporate |4.9 | • a. What is the price (expressed as a percentage of the face value) of a one-year, zero-coupon corporate bond with a AAA rating? • b. What is the credit spread on AAA-rated corporate bonds? • c. What is the credit spread on B-rated corporate bonds? • d. How does the credit spread change with the bond rating? Why? 30. HMK Enterprises would like to raise $10 million to invest in capital expenditures. The company plans to issue five-year bonds with a face value of $1000 and a coupon rate of 6.5% (annual payments). The following table summarizes the yield to maturity for five-year (annual-pay) coupon corporate...

Words: 538 - Pages: 3