Structured Finance Week6

Structured Finance Week6 - V op = 400,000 ( 1 +0.05) /...

Info iconThis preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
Structured Finance Homework number 6
Background image of page 1

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

View Full DocumentRight Arrow Icon
12-1 AFN Equation 1. Data: Capital intensity ratio = A/S 0 = $3,000,000 / $5,000,000 = 0.6 Spontaneous liabilities ratio = L 0 */S 0 : = 500,000 / $5,000,000 = 0.1 Profit Margin M = 5% = 0.05 L –liabilities = 1,000,000 ΔS = $1,000,000 S 1 = $6,000,000 A = $3,000,000 POR = 70% = 0.7 2. Calculations: AFN = 0.6*1,000,000 – 0.1 * 1,000,000 – 0.05* $6,000,000 * (1-0.7) = $410,000 AFN = $500,000 – 90,000 = $410,000.
Background image of page 2
VALUE OF OPERATIONS V op OF CONSTANT GROWTH 13-2 (Value of Operations) 1. Data: EBIT = $400,000 g =5% = 0.05 WACC = 12% = 0.12 V op = ? 2. Calculations:
Background image of page 3

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

View Full DocumentRight Arrow Icon
Background image of page 4
Background image of page 5
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: V op = 400,000 ( 1 +0.05) / (0.12 0.07) = 6,000,000 HORIZON VALUE 13-3 Horizon Value 2. Calculations: g = (707.55 667.5) / 667.55 = 0.06 = 6% HV = 707.55 * (1 + 0.06) / (0.11 0.06) = $15,000 (in millions of dollars) 13-4 EROIC 1. Data: WACC = 10% = 0.1 Capital = $200 million EROIC -= 9% g = 5% V op = ? MVA = ? 2. Calculations: V op = 200,000,000 + [200,000,000*(0.09 - 0.1)/(0.1 0.05)] = $200,000,000 $40,000,000 = $ 160,000,000. MVA t = 200,000,000 * (0.09 0.1) / (0.1 0.05) = - 40,000,000...
View Full Document

Page1 / 5

Structured Finance Week6 - V op = 400,000 ( 1 +0.05) /...

This preview shows document pages 1 - 5. Sign up to view the full document.

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