Scribd
Upload
136 views

Ch12sol PDF

This document contains 7 problems summarizing valuation techniques for estimating a company's terminal value. Problem 1 estimates terminal value using a perpetuity growth model. Problem 2 estimates terminal value given expected earnings and growth/reinvestment rates. Problem 3 estimates terminal value under different growth and return on capital assumptions. Problem 4 values a company using a dividend discount model. Problem 5 estimates terminal value with different reinvestment rate and growth assumptions. Problems 6 and 7 value companies using perpetuity growth models with different growth rate and cost of capital assumptions.

Uploaded by

Amine Izam
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
136 views

Ch12sol PDF

This document contains 7 problems summarizing valuation techniques for estimating a company's terminal value. Problem 1 estimates terminal value using a perpetuity growth model. Problem 2 estimates terminal value given expected earnings and growth/reinvestment rates. Problem 3 estimates terminal value under different growth and return on capital assumptions. Problem 4 values a company using a dividend discount model. Problem 5 estimates terminal value with different reinvestment rate and growth assumptions. Problems 6 and 7 value companies using perpetuity growth models with different growth rate and cost of capital assumptions.

Uploaded by

Amine Izam
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

CHAPTER 12

CLOSURE IN VALUATION: ESTIMATING TERMINAL VALUE


Problem 1
a. Operating income in year 5 = 100 million (1.1)5 = $ 161.05 million
Terminal value (year 5) = 161.05 * 8 = $1288.41 million
b. Value/ EBIT = (1- t) (1 – g/ ROC)/ (Cost of capital – g)
8 = (1.4) (1-.05/ROC)/ (.10 - .05)
Solving for ROC,
ROC = .15 or 15%

Problem 2
Expected EBIT in year 6 = 80 (1.20)5 (1.05) = $209.02 million
Expected EBIT (1-t) in year 6 = $209.02 (1 - .40) = $125.41 million
Reinvestment rate in year 6 = g/ ROC = 5/14 = 35.71%
Terminal value = $125.41 (1-.3571)/ (.10-.05) = $1612.43 million

Problem 3

a. Expected stable growth rate = ROC* Reinvestment rate


= 15% .30 = 4.5%
Expected high growth rate = .80 *.15 = 12%
EBIT (1-t) in year 5 = (.15*100) (1.12)4 (1.045) = $24.66 million
Terminal value = 24.66 (1-.30)/(.09-.045) = $383.60 million
a. If return on capital drops to 9%, you can re-estimate value by either changing the
reinvestment rate (keeping growth at 4.5%) or changing the growth rate (keeping
the reinvestment rate at 30%).
If growth rate is kept fixed,
Reinvestment rate = 4.5/9 = 50%
Terminal value = 24.66 (1-.50)/(.09- .045) = $274 million
If reinvestment rate is kept fixed,
Expected growth rate = 9% (.30) = 2.7%
EBIT (1-t) in year 5 = (.15*100) (1.12)4 (1.027) = $24.24 million
Terminal value = 24.24 (1-.30)/(.09-.027) = $269.33 million

Problem 4
a. Terminal value = 500 (1.03)10 = $671.96 million
Dividend Discount Models 2

a. After-tax operating income in year 10 = 50 (1.08)10 = $107.95 million


Terminal Value/ After-tax operating income = 671.96/107.95 = 6.22
b. Value = EBIT (1-t) (1+g)/ (r –g)
Value/ EBIT (1-t) = (1+g)/ (r – g)
6.22 = 1.03/ (r - .03)
Solving for r, cost of capital = 13.55%

Problem 5
a. After-tax operating income in year 6 = 20 (1.1)5 (1.04) = $ 33.50 million
Net Cap ex in year 6 = (15-5) (1.1)5 (1.04) = $16.75 million
Free cashflow to the firm in year 6 = $16.75 million
Terminal value of firm in year 5 = 16.75/(.12 - .04) = $209.375 million
c. Reinvestment rate = 10/20 = 50% (in perpetuity)
Return on capital in perpetuity = g/ Reinvestment rate = .04/.5 = 8%
b. Terminal value if net cap ex is zero = 33.50/ (.12-.04) = $ 418.75 million
c. Return on capital in perpetuity has to be infinite to allow growth rate to be
positive while reinvestment rate is zero.

Problem 6
a. Expected after-tax operating income in year 4 = 40 (1.07)3 (1.03) = $50.96
Return on capital = 40/ 400 = 10%
Reinvestment rate in year 4 = g/ ROC = 3%/10% = 30%
Value at end of year 3 = 50.96 (1 - .30)/ (.10 - .03) = $ 509.60 million
b. If no growth after year 4
Value at end of year 3 = 50.96 (1- 0)/ (.10 – 0) = $ 509.60 million
c. If expected growth rate is –5%
Reinvestment rate = g/ ROC = -5/10 = -50%
Value at end of year 3 = 50.96 (1- (-.5))/ (.10 – (-.05)) = $ 509.60 million
There is a partial liquidation of the firm each year which adds to the cashflows.
Since the cost of capital = return on capital, the terminal value is not a function of
the expected growth rate.

Problem 7
a. Expected after-tax operating income in year 4 = 40 (1.07)3 (1.03) = $50.96
Return on capital = 40/ 400 = 10%
Reinvestment rate in year 4 = g/ ROC = 3%/10% = 30%
Value at end of year 3 = 50.96 (1 - .30)/ (.08 - .03) = $ 713.44 million
Dividend Discount Models 3

b. If no growth after year 4


Value at end of year 3 = 50.96 (1- 0)/ (.08 – 0) = $ 637.0 million
c. If expected growth rate is –5%
Reinvestment rate = g/ ROC = -5/10 = -50%
Value at end of year 3 = 50.96 (1- (-.5))/ (.08 – (-.05)) = $ 588 million
Since the cost of capital < return on capital, higher stable growth rates increase
terminal value.

You might also like