Ecoshop stock using the fcff valuation model

Assignment Help Financial Management

Reference no: EM132061387

You are a buy-side analyst and your fund manager has asked you to estimate the value of EcoShop Plc, a listed retail company. You have collected the following data on EcoShop Plc, for the year just ended:

Earnings per share (EPS): £26

Number of shares outstanding: 10m

Depreciation: £80m

Investment in fixed capital: £110m

Interest expense: £50m

The working capital has increased from £30m at the beginning of the year to £40m at the year-end

Effective tax rate: 20%

Current market value of the outstanding debt: £1,400m

The company’s target capital structure is 20% debt, and 80% equity

Before-tax cost of debt: 4%

The current yield on the 10 year UK Government bond is 2%

Market risk premium: 5%

The stock’s beta: 1.3

You estimate that the Free Cash Flow to the Firm (FCFF) will be growing at 6% per annum over the next three years. However, because it is too difficult to estimate the growth rate beyond this forecast horizon, you decide to determine the terminal value element of the valuation model by using the sector’s historic-average EV/FCFF (Enterprise Value-to-FCFF) multiple of 15. EcoShop’s current EV/FCFF multiple is 13.

Reminder of the FCFF formula: FCFF = Net Income + Net Noncash Charges + Interest Expense x (1- tax rate) – Fixed Capital Investment – Working Capital Investment

Required: Compute the fundamental value of EcoShop’s stock using the FCFF valuation model. State and justify your investment recommendation. Please show your workings.

Reference no: EM132061387

Questions Cloud

Generate the twelve month forward price target : Generate the twelve month forward price target for ShopSmart Plc using the FCFF valuation approach,

Raising money-the government uses the tax system : In addition to raising money, the government uses the tax system to. Which of the following is not a financial market?

The merits and limitations of the discounted cash flow : Critically discuss the merits and limitations of the Discounted Cash Flow, Dividend Discount and Residual Income valuation models,

Bias in the accounting data reported by companies : Provide a critical overview of the three potential sources of noise and bias in the accounting data reported by companies,

Ecoshop stock using the fcff valuation model : Compute the fundamental value of EcoShop’s stock using the FCFF valuation model.

Mcdonald robot used for food preparation : What would the payback period be on a McDonald’s robot used for food preparation?

Concept of earning quality within context of equity research : Explain the concept of earnings quality within the context of equity research.

Role of non-financial–intellectual capital information : Discuss the role of non-financial information – intellectual capital information – in analysts’ forecasts, valuation and investment recommendation decisions

Evaluate the role of intellectual capital information : Evaluate the role of Intellectual Capital information in the process of sell-side analysts’ determination of earnings forecasts,

User Account

All Pages