Reference no: EM13836787
1. Exhibit presents free cash flow and economic profit forecasts for ApparelCo, a $250 million company that produces men's clothing.
ApparelCo is expected to grow revenues, operating profits, and free cash flow at 6 percent per year indefinitely. The company earns a return on new capital of 15 percent The company's cost of capital is 10 percent. Using the key value driver formula, what is the continuing value as of year 5?
Using discounted cash flow, what is the value of operations for ApparelCo? What percentage of ApparelCo's total value is attributable to the continuing value?
2. Since growth is stable for ApparelCo, you decide to start the continuing value with year 3 cash flows (i.e., cash flows in year 3 and beyond arc C011811 10 13 ApparelCo: Free Cash Flow and Economic Profit Forecasts
|
Today |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
| Contiauing |
| Value |
| Resource |
260 |
285 |
290.9 |
297.8 |
315.8 |
334.5 |
354.6 |
| Operating Cost |
225 |
238.5 |
252.8 |
268 |
284.1 |
301.1 |
319.2 |
| Operating profits |
25 |
28.5 |
28.1 |
29.8 |
31.6 |
33.5 |
36.5 |
|
|
|
|
|
|
|
|
| Operating tzocs |
6.3 |
6.6 |
7 |
7.4 |
7.9 |
8.4 |
8.9 |
| NOPLAT |
18.8 |
19.9 |
21.1 |
22.3 |
23.7 |
25.1 |
26.6 |
|
|
|
|
|
|
|
|
| Not inverstement |
|
8 |
8.4 |
8.8 |
9.6 |
10 |
|
| Free cash flow |
|
11.9 |
12.6 |
13.4 |
14.2 |
15.1 |
|
|
|
|
|
|
|
|
|
| Economics profit |
|
|
|
|
|
|
|
| NOPLAT |
|
19.9 |
211 |
223 |
237 |
261 |
36 |
| Invested capital |
|
132.5 |
140.5 |
148.9 |
157.8 |
167.8 |
177.3 |
| x Cost of capital(percent) |
|
10 |
10 |
10 |
10 |
10 |
10 |
| Capital charge |
|
13.3 |
14 |
14.9 |
15.8 |
16.7 |
17.7 |
|
|
|
|
|
|
|
|
| Economics profit |
|
66 |
70 |
74 |
78 |
84 |
89 |
part of the continuing value). Using the key value driver formula (and data provided in Question 1), what is the continuing value as of year 2? Using discounted cash flow, what is the value of operations for ApparelCo? What percentage of ApparelCo's total value is attributable to the continuing value? How do these percentages compare to Question 1?
|
Write a tester class snowman in java
: Write a tester class Snowman.java?, with a main method that creates different objects of the classes Square and Circle to create a snowman. You can use your creativity to build different parts of the snowman. Print the area and perimeter of each o..
|
|
Describe the effs mission statement
: The Electronic Frontier Foundation (EFF) filed a class-action lawsuit against AT&T on January 31, 2006, accusing the telecom giant of violating the law and the privacy of its customers by collaborating with the National Security Agency (NSA) in it..
|
|
Describe the schooling in india and japan
: Describe the schooling in India and Japan
|
|
The most important level of service measurement
: Question 1Using either your current employer or a company with which you are quite familiar, identify one particular type of queue in that company in which customers must wait. Describe the essential features of the queue and then identify what you b..
|
|
What is the value of operations for apparelco
: Using discounted cash flow, what is the value of operations for ApparelCo? What percentage of ApparelCo's total value is attributable to the continuing value?
|
|
Draft approach
: What are some of the possible advantages and disadvantages of the "draft approach" to placing candidates in business units?
|
|
Paper on future of social security
: Future of Social Security
|
|
Strategic compensation from a hr management perspective
: Explain the nursing clinical role, as indicated in Exhibits 7.1, 7.2, and 7.3. A competing perspective is much more limited. In extreme form, it might be limited to completion of tasks indicated by patient management protocols and physicians' orders...
|
|
Organization development is a method
: Employee training is a method by which organizations provide their employees with the knowledge they need to complete their work. Organization development is a method by which organizations manage change. In this assignment, you will explore training..
|