Answered

IDNLearn.com: Your destination for reliable and timely answers to any question. Our experts provide accurate and detailed responses to help you navigate any topic or issue with confidence.

The free cash flows (in millions) shown below are forecast by Parker \& Sons. If the weighted average cost of capital is [tex]11 \%[/tex] and FCF is expected to grow at a rate of [tex]5 \%[/tex] after Year 2, what is the Year 0 value of operations, in millions? Assume that the ROIC is expected to remain constant in Year 2 and beyond (and do not make any half-year adjustments).

\begin{tabular}{|l|c|c|}
\hline
Year: & 1 & 2 \\
\hline
Free cash flow: & [tex]$-\$[/tex] 50[tex]$ & $[/tex]\[tex]$ 100$[/tex] \\
\hline
\end{tabular}

1. [tex]\$ 1,456[/tex]
2. [tex]\$ 1,529[/tex]
3. [tex]\$ 1,606[/tex]
4. [tex]\$ 1,686[/tex]
5. [tex]\$ 1,770[/tex]

Sagot :

GinnyAnsweridn
To determine the Year 0 value of operations for Parker & Sons, we need to follow these steps:

1. Identify Inputs:
- Free Cash Flow (FCF) for Year 1: -[tex]$50 million - Free Cash Flow (FCF) for Year 2: $[/tex]100 million
- Weighted Average Cost of Capital (WACC): 11% or 0.11
- Growth rate after Year 2: 5% or 0.05

2. Calculate Terminal Value (TV) at the end of Year 2:
- The terminal value represents the value of all future free cash flows beyond Year 2, growing at a constant rate of 5%.
- The perpetuity formula to calculate the terminal value at the end of Year 2 is:
[tex]\[ \text{TV}_{\text{Year 2}} = \frac{\text{FCF}_{\text{Year 2}} \times (1 + \text{growth rate})}{\text{WACC} - \text{growth rate}} \][/tex]
- Substitute the given values:
[tex]\[ \text{TV}_{\text{Year 2}} = \frac{100 \times (1 + 0.05)}{0.11 - 0.05} = \frac{100 \times 1.05}{0.06} = \frac{105}{0.06} = 1750 \text{ million dollars} \][/tex]

3. Calculate the present value (PV) of the free cash flows and terminal value:
- Present Value of FCF for Year 1:
[tex]\[ \text{PV}_{\text{FCF for Year 1}} = \frac{\text{FCF}_{\text{Year 1}}}{(1 + \text{WACC})^1} = \frac{-50}{(1 + 0.11)^1} = \frac{-50}{1.11} \approx -45.045 \][/tex]
- Present Value of FCF for Year 2:
[tex]\[ \text{PV}_{\text{FCF for Year 2}} = \frac{\text{FCF}_{\text{Year 2}}}{(1 + \text{WACC})^2} = \frac{100}{(1 + 0.11)^2} = \frac{100}{1.11^2} = \frac{100}{1.2321} \approx 81.162 \][/tex]
- Present Value of Terminal Value at the end of Year 2:
[tex]\[ \text{PV of TV}_{\text{Year 2}} = \frac{\text{TV}_{\text{Year 2}}}{(1 + \text{WACC})^2} = \frac{1750}{(1 + 0.11)^2} = \frac{1750}{1.2321} \approx 1420.339 \][/tex]

4. Sum the present values to find the Year 0 value of operations:
- Total Present Value of Operations:
[tex]\[ \text{Value of Operations} = \text{PV of FCF for Year 1} + \text{PV of FCF for Year 2} + \text{PV of TV for Year 2} \][/tex]
[tex]\[ = -45.045 + 81.162 + 1420.339 \approx 1456.456 \][/tex]

Thus, the Year 0 value of operations for Parker & Sons is approximately [tex]$\$[/tex] 1,456[tex]$ million. The correct option is: 1) $[/tex]1,456$
Your presence in our community is highly appreciated. Keep sharing your insights and solutions. Together, we can build a rich and valuable knowledge resource for everyone. Your questions are important to us at IDNLearn.com. Thanks for stopping by, and come back for more reliable solutions.