Show in a graph the sensitivity of the enterprise value

Assignment Help Financial Management

Reference no: EM132059654

Question

The following sheet presents the balance sheet and value drivers of Yummy Company, which manufactures a very special tomato sauce. (You might want to copy the table into Excel.)

Yummy Company, Financial Model
Value Drivers
Sales growth	12%
Current assets/Sales	22%
Current liabilities/Sales	20%
Net fixed assets growth rate	5%
Cost of goods sold/sales	45%
Depreciation rate (of average fixed assets at cost)	20%
interest rate on debt	8%
interest earned on cash balances	4%
tax rate	36%
dividend payout ratio	25%
sales	2000000
WACC	16%
long term FCF growth rate	4%

Balance sheet
Cash	460000
Current assets	440000
Fixed Assets
At cost	4000000
Depreciation	500000
Net fixed assets	3500000
total assets	4400000

Current liabilities	400000
Debt	3000000
Stock (1500000 shares, issued at $0.5 each)	750000
accumulated retained earnings	250000
Total Liabilities + Equity	4400000

Additional model assumptions are as follows:

The FCF evaluation is for a 5-year period. In addition, a terminal value should be determined using the long-term FCF growth rate.
The debt principal repayments are $300,000 each year.
Cash is a plug in the model.

a. Make a pro forma model for Yummy and computer the firm value using a DCF valuation model with year-end discounting.

b. Show in a graph the sensitivity of the enterprise value to the growth in sales;

c. Show in a graph the sensitivity of the enterprise value to the company's WACC.

Reference no: EM132059654

Questions Cloud

Determining value of npv if required rate of return is given : A project will produce inflows of cash of $2,700 a year for 3 years with a final cash inflow of $4,800 in year 4. The project's initial cost is $10,000.

Find the probability of the first five balls drawn : In a bingo game, balls numbered 1 to 75 are in a bin. Balls are randomly drawn and not replaced. Find the probability of the first five balls drawn:

Identify a financial ratio that can help financial managers : Identify a financial ratio that can help financial managers identify a working capital management problem, and explain how it can do this.

Dimes in a coin collection : If two coins are chosen at random and the coins aren't replaced, find the probability of P(2 dimes or 1 penny and 1 nickel)

Show in a graph the sensitivity of the enterprise value : The following sheet presents the balance sheet and value drivers of Yummy Company, which manufactures a very special tomato sauce.

Prepare a bank reconciliation for del gato clinic : Del Gato Clinic deposits all cash receipts on the day when they are received, Prepare a bank reconciliation for Del Gato Clinic using the above information

Calculate the first 6 terms of the sequence : 1) Calculate the first 6 terms of the sequence: {(n+1)/n!}

Rectangles of equal width using the right-most endpoints : Use finite approximations to estimate the area under the graph of y = 4 - x^2 between x= 0 and x = 2 by dividing the region

Find the points on the cardioid : Find the points on the cardioid r = 1 - cos ? at which there is a horizontal tangent line, a vertical tangent line, or a singular point.

User Account

All Pages