1. We find the following information on NPNG (No-Pain-No-Gain) Inc. (18 marks total) EBIT = $2,000,000 Depreciation =...

70.2K

Verified Solution

Question

Finance

1. We find the following information on NPNG(No-Pain-No-Gain) Inc. (18 marks total)
EBIT = $2,000,000
Depreciation = $250,000
Change in net working capital = $100,000
Net capital spending = $300,000
These numbers are projected toincrease at the following supernormal rates for the next threeyears, and 5% after the third year for the foreseeablefuture:
EBIT: 10%
Depreciation: 15%
Change in net working capital: 20%
Net capital spending: 15%
The firm’s tax rate is 35%,and it has 1,000,000 outstanding shares and $6,000,000 in debt. Wehave estimated the WACC to be 15%.
a.   Calculate theEBIT, Depreciation, Changes in NWC, and Net Capital Spending forthe next fouryears.
**b.   Calculate theCFA* for each of the next four years, using the followingformula:
CFA* = EBIT(1 – T) + Depr –?NWC –NCS
d.   Calculate thepresent value of growing perpetuity at Year 3.                 (1 mark)
e.   Calculate thefirm’s value at time 0 using the WACC of the firm as the discountrate. (Note that the first CFA* to be discounted is the cash flowfrom one year into thefuture.)
f.   Calculate thefirm’s equity value at time0.                                                   (1 mark)
g.   Calculate thefirm’s share price at time0.                                          (1 mark)**

Answer & Explanation Solved by verified expert

3.9 Ratings (571 Votes)

abdpresent value of growing perpetuity at year 3 Year 4 CFA WACC constant growth ratepresent value of growing perpetuity at See Answer

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

1. We find the following information on NPNG(No-Pain-No-Gain) Inc. (18 marks total)EBIT = $2,000,000Depreciation = $250,000Change in net working capital = $100,000Net capital spending = $300,000These numbers are projected toincrease at the following supernormal rates for the next threeyears, and 5% after the third year for the foreseeablefuture:EBIT: 10%Depreciation: 15%Change in net working capital: 20%Net capital spending: 15%The firm’s tax rate is 35%,and it has 1,000,000 outstanding shares and $6,000,000 in debt. Wehave estimated the WACC to be 15%.a. Calculate theEBIT, Depreciation, Changes in NWC, and Net Capital Spending forthe next fouryears. b. Calculate theCFA* for each of the next four years, using the followingformula:CFA* = EBIT(1 – T) + Depr –?NWC –NCS d. Calculate thepresent value of growing perpetuity at Year 3. (1 mark)e. Calculate thefirm’s value at time 0 using the WACC of the firm as the discountrate. (Note that the first CFA* to be discounted is the cash flowfrom one year into thefuture.) f. Calculate thefirm’s equity value at time0. (1 mark)g. Calculate thefirm’s share price at time0. (1 mark)