This preview has intentionally blurred sections. Sign up to view the full version.View Full Document
Unformatted text preview: 12-1 AFN Equation Baxter Video Product’s sales are expected to increase by 20% from $5million in 2010 to $6million in 2011. Its assets totaled $3million at the end of 2010. Baxter is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2010, current liabilities were $1million, consisting of $250,000 of account payable, $500,000 of notes payable, and $250,000 of accruals. The after tax profit margin is forecasted to be 5%, and the forecasted payout ratio is 70%. Use the AFN equation to forecast Baxter's additional funds needed for the coming year. AFN = (A*/S0)∆S – (L*/S0)∆S – MS1(RR) $3,000,000 = $5,000,000 $1,000,000 – = (0.6)($1,000,000) – (0.1)($1,000,000) – ($300,000)(0.3) = $600,000 – $100,000 – $90,000 = $410,000. 13-2 Value of Operations of Constant Growth Firm
EMC Corporation has never paid dividends. Its current free cash flow is $400,000 and is expected to grow at a constant rate of 5%. The weighted average cost of the capital is WACC=12%. Calculate EMC's value of operations. FCF (1 + g) WACC g $400,000(1.05) = 0.12 - 0.05 = $6,000,000. 00 Vop = Vop =13-3 Horizon Value Current and projected free cash flows for Radell Global Operations are shown below. Growth is expected to be constant after 2012, and the weighted average cost of capital is 11%. What is the horizon (continuing) value at 2012? Actual Projected 2010 2011 2012 2013 $ $ $ $ 606.82 667.50 707.55 750.00 Free cash flow Vop at 2010 = $15,000 13-4 EROIC and MVA of Constant Growth Firm A company has capital of $200 million. It has an EROIC of 9%, forecasted constant growth of 5%, and a WACC of 10%. What is its value of operations? What is its intrinsic MVA? Vop = $160,000,000 MVA = $40,000,000 ...
View Full Document
- Spring '09
- Finance, Generally Accepted Accounting Principles, Weighted average cost of capital, Constant Growth Firm, Radell Global Operations