Scribd Logo
Upload

Welcome to Scribd!

  • 3K views

    Assignment 5

    Uploaded by

    Janeth Navales
    1. The terminal value is P563.75 million 2. The discounted net cash flows to the firm is P355.19 million 3. The discounted net cash flows to equity is P338.99 million

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    Assignment 5

    Uploaded by

    Janeth Navales
    3K views3 pages
    1. The terminal value is P563.75 million 2. The discounted net cash flows to the firm is P355.19 million 3. The discounted net cash flows to equity is P338.99 million

    Original Description:

    ASSIGNMENT

    Original Title

    ASSIGNMENT 5

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    1. The terminal value is P563.75 million 2. The discounted net cash flows to the firm is P355.19 million 3. The discounted net cash flows to equity is P338.99 million

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    3K views3 pages

    Assignment 5

    Uploaded by

    Janeth Navales
    1. The terminal value is P563.75 million 2. The discounted net cash flows to the firm is P355.19 million 3. The discounted net cash flows to equity is P338.99 million

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    of 3

    ASSIGNMENT#5:

    Copper Corporation has projected that their performance for the next five years will
    result in the following:

    Year Revenue Cash Operating


    (in millions) Expenses
    (in millions)
    1 50.00 30.00
    2 55.00 33.00
    3 60.50 36.30
    4 66.55 39.93
    5 73.21 43.92

    The company owns a property originally acquired at P50 million with a useful life of
    10 years.  The terminal value was assumed based on the growth rate of cash flows. 
    The annual capital investment requirement is P2 million.  The outstanding loan is
    P16.62 million.  The income tax rate is at 30%.  The required rate of return for this
    business is 14%.
    Requirements: (Show computations)
    1. How much is the terminal value?

    TV= CFn + 1 g=([ NCF 0 ) n −1 ]


    NCFn 1
    -1 x 100%

    TV=20.50 + (20.50 x 10%) g= ([ 20.50


    14.00 5 − 1 ]
    ) 1
    −1 x 100 %

    14%-10%

    TV= 22.55 g=(1.10-1) x 100%


    4%

    TV=P563.75 g= 10%
    2. How much is the Discounted Net Cash Flows to the Firm?
    YEAR YEAR YEAR YEAR YEAR
    1 2 3 4 5
    Revenue 50.00 55.00 60.50 66.55 73.21

    Less: Cash Operating Expenses 30.00 33.00 36.30 39.93 43.92

    Less: Depreciation 5.00 5.00 5.00 5.00 5.00


    Less: Tax Payments 4.50 5.10 5.76 6.49 7.29
    Net Income After Tax 10.50 11.90 13.44 15.13 17.00

    Add: Depreciation 5.00 5.00 5.00 5.00 5.00


    Add: Terminal Value 563.75

    Net Cash Flows to the Firm 15.50 16.90 18.44 20.13 585.75

    Discount Factor 0.8771 0.7694 0.6749 0.5920 0.5193

    Discounted Net Cash Flows to the


    Firm 13.60 13.00 12.45 11.92 304.22

    TOTAL DISCOUNTED CASH FLOW TO THE FIRM 355.19

    3. How much is the Discounted Net Cash Flows to the Equity?


    YEAR YEAR YEAR YEAR YEAR
    1 2 3 4 5
    Revenue 50.00 55.00 60.50 66.55 73.21
    Less: Cash Operating Expenses 30.00 33.00 36.30 39.93 43.92
    Less: Depreciation 5.00 5.00 5.00 5.00 5.00
    Less: Tax Payments 4.50 5.10 5.76 6.49 7.29
    Net Income After Tax 10.50 11.90 13.44 15.13 17.00
    Add: Depreciation 5.00 5.00 5.00 5.00 5.00
    Add: Terminal Value 563.75
    Net Cash Flows to the Firm 15.50 16.90 18.44 20.13 585.75
    Discount Factor 0.8771 0.7694 0.6749 0.5920 0.5193
    Discounted Net Cash Flows to Equity 13.60 13.00 12.45 11.92 304.22
    Total Discounted Cash Flows 355.19
    Less: Outstanding Loans 16.20
    Total Discounted Cash Flows to Equity 338.99
    4. Assuming there are no outstanding loans, how much is the Discounted Net
    Cash Flows to the Equity?
    YEAR YEAR YEAR YEAR YEAR
    1 2 3 4 5
    Revenue 50.00 55.00 60.50 66.55 73.21
    Less: Cash Operating Expenses 30.00 33.00 36.30 39.93 43.92
    Less: Depreciation 5.00 5.00 5.00 5.00 5.00
    Less: Tax Payments 4.50 5.10 5.76 6.49 7.29
    Net Income After Tax 10.50 11.90 13.44 15.13 17.00
    Add: Depreciation 5.00 5.00 5.00 5.00 5.00
    Less: Terminal Value 563.75
    Net Cash Flows to the Firm 15.50 16.90 18.44 20.13 585.75
    Discount Factor 0.8771 0.7694 0.6749 0.5920 0.5193
    Discounted Net Cash Flows to Equity 13.60 13.00 12.45 11.92 304.22

    Total Discounted Net Cash Flows to Equity 355.19

    5. Assuming that the required rate of return is 12%, how much is the Discounted
    Net Cash flows to the Equity?
    YEAR YEAR YEAR YEAR YEAR
    1 2 3 4 5
    Revenue 50.00 55.00 60.50 66.55 73.21
    Less: Cash Operating Expenses 30.00 33.00 36.30 39.93 43.92
    Less: Depreciation 5.00 5.00 5.00 5.00 5.00
    Less: Tax Payments 4.50 5.10 5.76 6.49 7.29
    Net Income After Tax 10.50 11.90 13.44 15.13 17.00
    Add: Depreciation 5.00 5.00 5.00 5.00 5.00
    Less: Terminal Value 563.75
    Net Cash Flows to the Firm 15.50 16.90 18.44 20.13 585.75
    Discount Factor 0.8929 0.7972 0.7118 0.6355 0.5674
    Discounted Net Cash Flows 13.84 13.47 13.13 12.80 332.37
    Total Discounted Cash Flows 385.61
    Less: Outstanding Loan 16.20
    Total Discounted Cash Flows to Equity 369.41

    You might also like