Reference no: EM131593307
Cool Shoes (CS) had 2014 sales of $518 million. You expect sales to grow at 9% next year (2015), but, decline by 1% per year after until you settle to a long-run growth rate of 4%. You expect EBIT to be 9% of sales, increases in net working capital requirements to be 10% of any increase in sales (hint: just the increase from the prior year), and net investment to be 8% of any increase in sales. (Note: this is in excess of depreciation). Other 2014 data for Cool Shoes:
EPS = $1.65
Book value of equity = $$12.05 per share
EBITDA = $55.6 million
Excess cash = $100 million
Debt = $3 million
Shares outstanding = 21 million
Requirements formulas must show clearly they were calculated in excel where possible.
a) Using the DCF method, determine the enterprise value of CS. (Hint: Don’t forget the terminal value).
b) Using the answer from part a), what is the price per share?
c) Using the information from the comparable stock prices and multiples table above, estimate the price per share using the average P/E multiple.
d) Using the information from the comparable stock prices and multiples table above, estimate the price per share using the average Enterprise Value to sales multiple.
e) Using the information from the comparable stock prices and multiples table above, estimate the price per share using the average Enterprise Value to EBITDA multiple.
f) What range of prices do you estimate based on your analysis in Reqs b-e? Summarize the Low, High, and Average.
|
Take a field trip to view works of art in order to find
: Take a field trip to view works of art in order to find something they would be interested in writing about.
|
|
What is the present value
: What's the present value, when interest rates are 7.5 percent, of a $80 payment made every year forever?
|
|
Discuss the cats of mirikitani directed by linda hattendorff
: The Cats of Mirikitani directed by Linda Hattendorff and the narrative film, Snow Falling On Ceders directed by Scott Hicks
|
|
Leverage the different perspectives
: When using an "integration and learning" perspective, team leaders leverage the different perspectives, skills, experiences, and behaviors team members
|
|
Estimate the price per share using average p-e multiple
: Using the DCF method, determine the enterprise value of CS. estimate the price per share using the average P/E multiple.
|
|
What do the experts recommend the content to be
: The opening paragraph should introduce the topic and share the established research on which the concepts of the assignment are based.
|
|
What type of audit opinion will be given in both cases
: Assuming that the Audit is independent and an initial audit opinion issued is unqualified. What type of Audit Opinion will be given in both cases
|
|
Policy encompasses a broad range of laws
: According to the World Health Organization a policy encompasses a broad range of laws, guidelines, regulations, and habits necessary to maintain.
|
|
Post an analysis of the role of theoretical frameworks
: Post an analysis of the role of theoretical/conceptual frameworks in your Doctoral Study research.Explain how this framework applies to your specific study.
|