Fi515 Week 7 Project. Problem 13-10

650 Words3 Pages
Project Complete the Problem 13-10 Corporate Valuation on pages 551-552 in a Word document named "FI515_W7_Project_yourname". Show the details of your calculation/work in your answer to the Problem. (13-10) Corporate Valuation The financial statements of Lioi Steel Fabricators are shown below—both the actual results for 2010 and the projections for 2011. Free cash flow is expected to grow at a 6% rate after 2011. The weighted average cost of capital is 11%. * a. If operating capital as of 12/31/2010 is $502.2 million, what is the free cash flow for 12/31/2011? * b. What is the horizon value as of 12/31/2011? * c. What is the value of operations as of 12/31/2010? * d. What is the total value of the company as of 12/31/2010? * e. What is the intrinsic price per share for 12/31/2010? Income Statements for the Year Ending December 31 (Millions of Dollars Except for Per Share Data) | Actual 2010 | Projected 2011 | | Net sales | $ 500.0 | $ 530.0 | Costs (except depreciation) | 360.0 | 381.6 | Depreciation | 37.5 | 39.8 | Total operating costs | $ 397.5 | $ 421.4 | Earnings before interest and taxes | $ 102.5 | $ 108.6 | Less interest | 13.9 | 16.0 | Earnings before taxes | $ 88.6 | $ 92.6 | Taxes (40%) | 35.4 | 37.0 | Net income before preferred dividends | $ 53.2 | $ 55.6 | Preferred dividends | 6.0 | 7.4 | Net income available for common dividends | $ 47.2 | $ 48.2 | Common dividends | $ 40.8 | $ 29.7 | Addition to retained earnings | $ 6.4 | $ 18.5 | Number of shares | 10 | 10 | Dividends per share | $ 4.08 | $ 2.97 | Balance Sheets for December 31 (Millions of Dollars) | Actual 2010 | Projected 2011 | | Assets | | | | | Cash | $ 5.3 | $ 5.6 | | | Marketable securities | 49.9 |

More about Fi515 Week 7 Project. Problem 13-10

Open Document