This preview shows pages 1–2. Sign up to view the full content.
This preview has intentionally blurred sections. Sign up to view the full version.
View Full Document
Unformatted text preview: 132 BV You decide to value a steadystare company using probabilityweighted scenario analysis. In Scenario 1, NOPLAT is expected to grow at 6 percent and ROIC equals 16% . In Scenario 2, NOPLAT is expected to grow at 2% and ROIC equals 8%. Next year's NOPLAT is expected to equal $100 million and the weighted average cost of capital is 10%. Using the key value driver formula, what is the enterprise value in each scenario? For each scenario is equally likely, what is the enterprise value for the company? Solution: Scenario 1: NOPLAT for the next year (T+1) = $100 mn g = 6% ROIC = 16% WACC = 10% Enterprise Value (Continuing value) using Value Driver approach: NOPLATt +1 (1  g / ROIC ) WACC  g In our case, the enterprise value would be = 100*(16%/16%) / (10%6%) EV = $1562.5 mn Scenario 2: NOPLAT for the next year (T+1) = $100 mn g = 2% ROIC = 8% WACC = 10% Enterprise Value (Continuing value) using Value Driver approach: NOPLATt +1 (1  g / ROIC ) WACC  g In our case, the enterprise value would be = 100*(12%/8%) / (10%2%) EV = $937.5 mn Enterprise value for the company1: Probabilities of each scenario = 50% for Scenario 1 & 50% for Scenario2 So, the enterprise value for the company would be: 1562.5*0.5 + 937.5*0.5 = $1250 mn ...
View Full
Document
 Fall '11
 NGO
 Accounting

Click to edit the document details