It is known that PT Bae Suzy's Cash Flow from Assets (CFFA) at the end of 2021 is IDR 250,000,000,-; The CFFA is estimated to grow forever by 3%. So what is the Company Value of PT Bae Suzy at the end of 2021? You are also supported with the following data: 1.Yield government bond : 5% 2. state bond coupon : 6% 3.Expected Market return : 16% 4.Beta PT Bae Suzy : 1,2 5.Cost of debt :9% 6.Tax rate :25% 7. Debt to Equity Ratio : 1,3

It is known that PT Bae Suzy's Cash Flow from Assets (CFFA) at the end of 2021 is IDR 250,000,000,-; The CFFA is estimated to grow forever by 3%. So what is the Company Value of PT Bae Suzy at the end of 2021? You are also supported with the following data: 1.Yield government bond : 5% 2. state bond coupon : 6% 3.Expected Market return : 16% 4.Beta PT Bae Suzy : 1,2 5.Cost of debt :9% 6.Tax rate :25% 7. Debt to Equity Ratio : 1,3

EBK CONTEMPORARY FINANCIAL MANAGEMENT

14th Edition

ISBN:9781337514835

Author:MOYER

Publisher:MOYER

Chapter2: The Domestic And International Financial Marketplace

Section: Chapter Questions

Problem 4P

See similar textbooks

Similar questions

Assume your organization wishes to make a Php 200,000 investment with a private equity firm in 2021. Taking into account all of the risks, the current discount rate is 12%, and the revenue stream/dividends are as follows: 2022 50002023 60002024 70002025 80002026 90002027 100002028 11000 Determine the following:a. NPV for the period 2022 through 2028;b. Total NPV using manual computation;c. Total NPV using the Excel function; andd. IRR rate.
Assume your organization wishes to make a Php 200,000 investment with a private equity firm in 2021. Taking into account all of the risks, the current discount rate is 12%, and the revenue stream/dividends are as follows: 2022 50002023 60002024 70002025 80002026 90002027 100002028 11000 Determine the following: DO IT IN EXCELa. NPV for the period 2022 through 2028;b. Total NPV using manual computation;c. Total NPV using the Excel function; andd. IRR rate.
A reputable company plans to place an investment with a private equity firm with an amount of Php 10M for 2023. Considering all the risks involved, the prevailing discount rate is 12% and with a revenue stream/dividends below: 2019: 995,000.00 2020: 1.380,000.00 2021: 1.575,000.00 2022: 1,930,000.00 2023: 2,954,000.00 2024: 3.408,644.00 2025: 6,354.941.00 What is the NPV?
You are evaluating a prospective LBO investment and determine that the Year 5 free cash flow (FCF) estimate is $850 million. Additionally, based on related work you estimate that the appropriate discount rate is 8.5% and the long term growth rate is 3.5%. Based on the perpetuity growth method, the Terminal Value of the company is _________ in Year Group of answer choices a. $17.6 bn, year 5 b. $17.0 bn, year 6 c. $10.0 bn, year 5 d. $17.6 bn, year 6
It is estimated that the free cash flows to equity (FCFE) from 2023 will be as 2023 2,800 TL 2024 3.300 TL 2025 5,000 TL 2026 5.700 TL If FCFE's is predicted to grow by 10% forever from 2026 and the cost of equity is 15%, what will be the value of the company's equity by 2022?
ABC Sdn Bhd has a gross sales of RM 12000000 for year 2021. This company needs to pay 10% for annual fixed capital, 15% for operation capital and 10% for business taxes. Based on the net profit, they plan to invest 50% of the amount into a stock market. Estimate the amount of his money after THREE (3) years for the following cases:(i) Profit forecast is based on fixed interest rate of 10% per annum.(ii) The profit forecast is 10% per annum compounded every SIX (6) month.
Mexican Motor's market cap is 200 billion pesos. Next year's cash flow is 8.6 billion pesos. Security analyst are forecasting that free cash flow will grow by 7.60% per year for the next five years. a. Assume that the 7.60 growth rate is expected to continue forever. What rate of return are investors expecting? b1. Mexican Motors has generally earned about 10% on book equity (ROE= 10%) and reinvested 50% of earnings. The remaining 50% of earnings has gone to free cash flow. Suppose the company mantians the same ROE and investment rate for the long run. What will be the growth rate of earnings? b2. What would be he rate of return?
Assume today is 15 Jan 2020. You t e the following information regarding Salalah Ceramics 31 Dec 2019 31 Dec 2020 31 Dec 2021 31 Dec 2022 Cash Flow from 12000 Operations Cash Investment 7600 Cash flow from operations will grow by 10% every year up to 2022 and cash investment will grow by 20% every year up to 2022. FCF growth after 2022 will be 5% and required return is 12%. Assuming net debt is 7000 1. What is the firm's enterprise value 2. What is the firm's value of equity
Other relevant information about the company follows: The 20-year Treasury Bond rate is currently 4.5 percent and you have estimated market-risk premium to be 6.75 percent using the returns on stocks and Treasury bonds from 2010 to 2019. Pharmos Incorporated has a marginal tax rate of 25 percent. Required: Answer the following question given the information above and from the photo attached 1. What is the estimated Internal Rate of Return (IRR) of the project? NO EXCEL SPREADSHEETS SHOW FULL WORKINGS WITHOUT EXCEL
Suppose your company wants to place an investment with a private equity firm with an amount of Php 200,000 for 2021. Considering all the risks involved, the prevailing discount rate is 12% and with a revenue stream/dividends below. Should the company invest? Why or why not? Year Cash flow 2022 5,000.00 2023 6,000.00 2024 7,000.00 2025 8,000.00 2026 9,000.00 2027 10,000.00 2028 11,000.00 Determine the following: a. NPV for the period 2022 through 2028; b. Total NPV using manual computation; c. Total NPV using the Excel function; and d. IRR rate.
Other relevant information about the company follows: The 20-year Treasury Bond rate is currently 4.5 percent and you have estimated market-risk premium to be 6.75 percent using the returns on stocks and Treasury bonds from 2010 to 2019. Pharmos Incorporated has a marginal tax rate of 25 percent. Based on the statement is the photos attached and above, asnwer the following question Determine the initial outlay of the project. Calculate the annual after-tax operating cash flow for Years 1 -5.
At the present time, t = 0, your company has assets-in-place and $200m in cash. One period from now, t=1, assets-in-place will have a value of $600m, with probability 1/2, and $200m, with probability 1/2. The beta of these assets is zero. Your company also has an outstanding debt with face value $400m, due at t=1. The company has an investment project; that requires at t=0 an investment of $160m and will have a certain payoff of $200m at t=1. The risk-free rate is zero, and there are no taxes. a) Should your company take the project? b) Discuss how your answer would change if you finance this project with secured debt.