Generate the twelve month forward price target

Assignment Help Financial Management

Reference no: EM132061391

Assume that you are an equity analyst and you have been asked to generate a twelve month forward price target for ShopSmart Plc, a retail company. You decide to use the discounted Free Cash Flow to Firm (FCFF) valuation model. For the year just ended you have collected the following information on ShopSmart PLC:

Net Income: £260 m

Sales: £2,600 m

Depreciation: £100 m

Investment in fixed capital: £180 m

Interest expense: £110 m

The working capital has increased from £55m at the beginning of the year to £95m at the yearend

Effective tax rate: 30%

Current market value of the outstanding debt: £1,800 m

Number of shares outstanding: 10 m

Current P/E (price-to-earnings): 25

The company’s target capital structure is 30% debt, and 70% equity.

Before-tax cost of debt: 6%

Risk free rate: 5%

Market risk premium: 5%

The stock’s beta: 1.3

You forecast that the FCFF and Net Income will grow at 7% per annum over the next three years. Due to uncertainty beyond this three-year forecast horizon, you decide to estimate the terminal value (at the forecast horizon) by using the sector’s historic-average EV/Sales (Enterprise Value-to-Sales) multiple of 4. You also forecast that future years’ net profit margin will remain constant, and will be equal to the margin of the year just ended.

Reminder of the FCFF formula: FCFF = Net Income + Net Noncash Charges + Interest Expense x (1- tax rate) – Fixed Capital Investment – Working Capital Investment

Required: Generate the twelve month forward price target for ShopSmart Plc using the FCFF valuation approach, and state and justify your investment recommendation for the stock. Please show your workings.

Reference no: EM132061391

Questions Cloud

Compare company financial ratios : compare a company’s financial ratios, and discuss the advantages and limitations of each of these alternatives.

Guide for making liquidity management decisions : What is the best way that the discipline of the marketplace can be used as a guide for making liquidity management decisions?

Statement made by quantitative buy-side analyst : Critically evaluate the following statement made by a quantitative buy-side analyst:

Earnings quality to fundamental analysis and stock valuation : Critically assess the relevance and importance of earnings quality to fundamental analysis and stock valuation.

Generate the twelve month forward price target : Generate the twelve month forward price target for ShopSmart Plc using the FCFF valuation approach,

Raising money-the government uses the tax system : In addition to raising money, the government uses the tax system to. Which of the following is not a financial market?

The merits and limitations of the discounted cash flow : Critically discuss the merits and limitations of the Discounted Cash Flow, Dividend Discount and Residual Income valuation models,

Bias in the accounting data reported by companies : Provide a critical overview of the three potential sources of noise and bias in the accounting data reported by companies,

Ecoshop stock using the fcff valuation model : Compute the fundamental value of EcoShop’s stock using the FCFF valuation model.

User Account

All Pages