What is the value of operations as of given year

Assignment Help Financial Management

Reference no: EM132036458

Question

Use the financial statements shown below to answer the next three questions. Free cash flow is expected to grow at 3 percent after 2017. The weighted average cost of capital is 7.18 percent.

The bonds are currently selling at 97.5% of par. The preferred stock has a current market value of $8,000.

Balance Sheet

	Actual 2016	Projected 2017		Actual 2016	Projected 2017
Cash	10,000	15,000	Accounts payable	20,000	35,000
Marketable securities	20,000	10,000	Notes payable	10,000	0
Accounts Receivable	25,000	35,000	Accruals	15,000	20,000
Inventory	40,000	55,000	Total current liabilities	45,000	55,000
Total Current Assets	95,000	115,000	Long term bonds	10,000	15,000
			Preferred Stock	5,000	5,000
			Common stock (par + PIC)	50,000	90,000
			Retained earnings	30,000	35,000
Net fixed assets	45,000	85,000	Total common equity	80,000	125,000

Total assets	140,000	200,000	Total liabilities & equity	140,000	200,000

Income Statement

	Actual 2016	Projected 2017
Sales	400,000	600,000
Operating expenses	378,500	450,000
Depreciation	3,000	3,500
Earnings before interest & taxes	18,500	146,500
Interest	2,500	3,000
Earnings before taxes	16,000	143,500
Taxes	8,000	71,750
Net income before preferred dividends	8,000	71,750
Preferred dividends	1,000	1,000
Net Income available for common	7,000	70,750
Common dividends	1,500	65,750
Addition to retained earnings	5,500	5,000
Number of shares	3,500	6,000

1. What is the free cash flow for 2017?

2. What is the value of operations as of 2016?

3. What is the price per share for 2016?

Reference no: EM132036458

Questions Cloud

Children who are afraid of being kidnap and hurricane : An example of a treatment plan that can be use for children who are afraid of being kidnap and hurricane. Is it possible for parents to be involve?

What is the expected value of the asset in a year : What is the expected value of the asset in a year? What is the one-year forward price of the asset based on this model?

Psychological theories in the prosecution of criminals : Does a person's age impact their motivation or the chances of continuing criminal behavior?

Calculate the common size balance sheet : Calculate the common size balance sheet and the common size income statement for the company.

What is the value of operations as of given year : The bonds are currently selling at 97.5% of par. The preferred stock has a current market value of $8,000.

What would be the future value : What would be the FV of $19,378 invested now if the money remains deposited for eight years and the annual interest rate is 18 percent?

Explain cognitive development during adolescence : Explain cognitive development during adolescence. What some good points of being raised by a theorists, as well as the difficulties encountered

What is the expected value of the asset in a year : What is the premium of this call based on the previous two questions? Consider a one-year put with a strike of $55.

Balance-system of sensation and perception : Explain and describe the balance/system of sensation and perception. How do they work together to help us understand our world?

User Account

All Pages