Cooper Case Exhibits

Cooper Case Exhibits - Exhibit 1 Operations NetSales COGS...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Exhibit 1 1967  1968  1969  1970  1971  1972 1973 1974 1975 1976 Operations (in millions) 6% Growth Rate - Terminal Value as a Perpetuity 0.37  Tax Rate Net Sales 48.50  49.10  53.70  54.80  55.30  58.62  62.14  65.86  69.81  74.00  0.69  COGS as % of Sales COGS 32.60  33.10  35.90  37.20  37.90  40.45  42.87  45.45  48.17  51.06  0.11  discount rate 10.70  11.10  11.50  11.90  12.30  13.04  13.82  14.65  15.53  16.46  0.06  growth rate Dep Expense 2.00  2.30  2.40  2.30  2.10  2.23  2.36  2.50  2.65  2.81  Other deductions 0.30  0.10  0.20  0.20  0.20  0.20  0.20  0.20  0.20  0.20  Remain Constant EBIT 2.71  2.88  3.07  3.26  3.47  Int Expense 0.40  0.70  0.80  0.80  0.80  0.80  0.80  0.80  0.80  0.80  Remain Constant income before taxes 2.53  1.85  2.97  2.42  2.02  1.91  2.08  2.27  2.46  2.67  taxes 0.60  0.84  1.31  0.88  0.67  0.70  0.76  0.83  0.90  0.98  net income 1.93  1.01  1.66  1.54  1.35  1.21  1.32  1.44  1.56  1.69  Net Working Capital ### ### ### ### ### ### NET PPE 16.00  16.96  17.98  19.06  20.20  21.41  CAPX 3.19  3.38  3.58  3.79  4.02  FCF ### ### ### ### ### NPV #NAME? FCF for 1977 #NAME? Terminal Value #NAME? PV of Terminal Value #NAME? Fair Value #NAME? Debt #NAME? Equity Value #NAME? # of Shares 584000  Stock Price #NAME?
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Exhibit 2a 1967  1968  1969  1970  1971  1972 1973 1974 1975 1976 EBT(1-t)+Dep-CAPX-NWC Operations (in millions) 3% Growth Scenario 0.37  Tax Rate Net Sales 48.50  49.10  53.70  54.80  55.30  56.96  58.67  60.43  62.24  64.11  0.69  COGS as % of Sales COGS 32.60  33.10  35.90  37.20  37.90  39.30  40.48  41.70  42.95  44.23  0.11  discount rate 10.70  11.10  11.50  11.90  12.30  12.67  13.05  13.44  13.84  14.26  0.03  growth rate Dep Expense 2.00  2.30  2.40  2.30  2.10  2.16  2.23  2.29  2.36  2.43  Other deducti 0.30  0.10  0.20 
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 03/23/2011 for the course BUS M 401 taught by Professor Toddmitton during the Fall '10 term at BYU.

Page1 / 6

Cooper Case Exhibits - Exhibit 1 Operations NetSales COGS...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online