Reference no: EM131300991
HOMEWORK
Find the balance sheet and income statement for SamDee Inc., a large US entertainment firm.
In addition to these financial statements, you are given the following information. SamDee's cost of equity is 12% and its cost of debt is 9% (on a pre-tax basis). The weight of equity in the capital structure is 70.02% and the weight of debt in the capital structure is 29.98%.
Answer the following questions:
(a) What is SamDee's NOPAT in 2016?
(b) What is SamDee's total operating capital in 2016? In 2015?
(c) What is SamDee's investment in operating capital in 2016?
(d) What is SamDee's free cash flow (to the firm) in 2016?
(e) What is SamDee's cost of capital?
(f) Assuming that this cash flow will grow at a constant rate of 5% forever, what is SamDee's total enterprise value?
(g) What is SamDee's firm value?
(h) What is SamDee's equity value per share, if there are 10 million shares outstanding?
SamDee's Balance Sheet (in USD '1,000s)
|
Assets
|
2014
|
2015
|
2016
|
|
Operating Current Assets
|
243,000
|
252,000
|
264,600
|
|
Total Current Assets
|
243,000
|
252,000
|
264,600
|
|
Net PPE
|
298,500
|
315,063
|
330,750
|
|
Total Assets
|
541,500
|
567,063
|
595,350
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
Operating Current Liabilities
|
86,867.25
|
94,496.55
|
99,225
|
|
Total Current Liabilities
|
86,867.25
|
94,496.55
|
99,225
|
|
Long Term Debt
|
204,379.5
|
214,591.5
|
225,321.1
|
|
Total Liabilities
Common Stock
Retained Earnings
|
291,246.8
75,000
175,253.3
|
309,088.1
74,957.97
183,017
|
324,546.1
74,957.97
195,846
|
|
Total Common Equity
|
250,253.3
|
257,975
|
270,803.9
|
|
Total Liabilities and Equity
|
541,500
|
567,063
|
595,350
|
SamDee'sIncome Statement (in USD '1,000s)
|
2014
|
2015
|
2016
|
|
Sales
|
600,000
|
630,000
|
661,500
|
|
Cost of Goods Sold
|
336,000
|
353,526.9
|
366,163.4
|
|
SGA
|
150,000
|
157,824.5
|
163,465.8
|
|
Depreciation
|
30,000
|
31,564.9
|
32,693.16
|
|
Operating Profit
|
84,000
|
87,083.7
|
99,177.6
|
|
Interest Expense
|
17,518.35
|
18,394.16
|
19,313.24
|
|
Earnings Before Taxes
|
66,481.65
|
68,689.55
|
79,864.37
|
|
Taxes
|
26,592.66
|
27,475.82
|
31,945.75
|
|
Net Income
|
39,888.99
|
41,213.73
|
47,918.62
|
|
|
|
|
|
Dividends
|
31,800
|
33,450
|
35,089.64
|
|
Relates to organizational effectiveness
: Identify what technology is and how it relates to organizational effectiveness? in organizational design , competence, and technology.
|
|
What is silver corps contribution margin for the month
: Administrative expenses comprised of: fixed administrative expenses plus $2.00 per unit. Using the contribution approach, what is Silver Corp's contribution margin for the month?
|
|
Describe a learning context of interest related to cognitive
: Describe a learning context of interest related to cognitive psychology, such as learning a foreign language, studying for an exam, or remembering names at a party. Describe the types of memory and learning involved and the memory and learning pro..
|
|
Determine what you would try to utilize in leadership roles
: Write a two page papers describing the differences between leadership and management. In paper also include response to the following: a. Determine what you would try to utilize in leadership roles. b. Be sure to include examples of how you use vis..
|
|
What is samdees nopat in 2016
: What is SamDee's NOPAT in 2016?- What is SamDee's total operating capital in 2016? In 2015?- What is SamDee's investment in operating capital in 2016?
|
|
Hr professional for barrera recycling company
: As the HR professional for Barrera Recycling Company: 1. Prepare for arbitration. 2. Present a well articulated case supporting management's assertion that Erin McNamara was dismissed for just cause.
|
|
Prepare a new contribution report for december
: Prepare a new contribution report for December, in which: The static budget column in the contribution report is replaced with a flexible budget column. The variances in the contribution report are recomputed as the difference between the flexible bu..
|
|
What price does blue rose inc. charge and is it efficient
: What is Blue Rose's profit-maximizing output? What price does Blue Rose Inc. charge and is it efficient?
|
|
Develop properly formatted income statement for given months
: Using the sales, cost of goods sold (assume at 54% of sales), and selling expense information, develop a properly formatted income statement for these months.
|