An analyst has used the percent of sales to method forecast

Reference no: EM13381311

An analyst has used the percent of sales to method forecast the items in the table below for 2012-2014 for New Energy, Inc, which is all equity financed. The beta for company's stock is 1.2 and the company's taxrate is 38%. Assume a risk free rate of 4% and a equity market risk premium of 5%

Estimates for New Energy, Inc
Amounts in $Millions

	2011 Actual	2012 Forecast	2013 Forecast	2014 Forecast
Operating Income (EBIT)	2,410	2,555	2,790	2,958
Net Plant and Equipment	8,326	8,826	9,355	9,916
Operating Current Assets	5,551	5,884	6,237	6,611
Operating Current Liablilities	1,680	1,781	1,887	2,001

a - Calculate the cost of capital for the company?

b - What is the net operating profit after taxes (NOPAT) for 2012?

c. What is the net operating capital NOWC and total net operating capital (NOC) for each of the years 2011 and 2012?

d. What is the free cash flow for 2012?

e. Using your forecast of free cash flow for 2012, and assuming you have also forecast that the free cash flow for 2013 is $954 million, the free cashflow for 2014 is $1,013 million and the terminal value in 2014 is $17,558 million. Draw timeline for cash flows that investors expect to recieve in 2012, 2013 and 2014 and estimate New Energy, Inc's enterprise value based on the forecasts?

Reference no: EM13381311

Questions Cloud

Consider the following data for portfolios a b amp : consider the following data for portfolios a b amp canbspnbspnbsp bnbspnbspnbsp cnbspnbspnbsp marketactual

You are an arbitrageur looking for opportunities to : you are an arbitrageur looking for opportunities to capitalise on mispriced securities. you notice that the bhp put

Define the concept of management describe the major : define the concept of management. describe the major functions of the management process and why they are important.

Irr and npv approaches valley corporation is attempting to : irr and npv approaches valley corporation is attempting to select the best of a group of independent projects competing

An analyst has used the percent of sales to method forecast : an analyst has used the percent of sales to method forecast the items in the table below for 2012-2014 for new energy

Problem 1 what is the price of a bond that has the : problem 1 what is the price of a bond that has the following characteristics a years until maturity 20 b coupon

Imagine you are considering acquiring a company you have : imagine you are considering acquiring a company. you have received their financial statements and have learned that

Raise or lower tuition suppose that in an attempt to raise : raise or lower tuition? suppose that in an attempt to raise more revenue nobody state university increases its tuition.

Question 1 this part has 30 marks allocated to itrecord the : question 1 this part has 30 marks allocated to it.record the following transactions from june for centinal electronics

User Account

All Pages