Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9% OP = Nopat/sales 4.5% CR = OpCap/sales 56% Year Rate growth (%) Sales Nopat OpCap Free Cash Flow (FCF) Free Cash Flow - Growth ROIC 0 - $2,000.000 $90.000 $1,120.000 - - - 1 0.10 $2,200.00 $99.000 $1,232.00 $(13.000) - 8.04% 2 0.08 $2,376.00 $106.92 $1,330.56 $8.360 -164.31% 8.04% 3 0.05 $2,494.80 $112.266 $1,397.088 $45.738 447.11% 8.04% 4 0.05 $2,619.54 $117.87 $1,466.94 $48.025 5.00% 8.04% What is the value of operations at Year 0? How does the Year-0 value of operations compare with the Year-0 total net operating capital?
Cost of Capital
Shareholders and investors who invest into the capital of the firm desire to have a suitable return on their investment funding. The cost of capital reflects what shareholders expect. It is a discount rate for converting expected cash flow into present cash flow.
Capital Structure
Capital structure is the combination of debt and equity employed by an organization in order to take care of its operations. It is an important concept in corporate finance and is expressed in the form of a debt-equity ratio.
Weighted Average Cost of Capital
The Weighted Average Cost of Capital is a tool used for calculating the cost of capital for a firm wherein proportional weightage is assigned to each category of capital. It can also be defined as the average amount that a firm needs to pay its stakeholders and for its security to finance the assets. The most commonly used sources of capital include common stocks, bonds, long-term debts, etc. The increase in weighted average cost of capital is an indicator of a decrease in the valuation of a firm and an increase in its risk.
| Given data: | |||||||
| Sales | $2,000.000 | ||||||
| OpCap | $1,120,000 | ||||||
| Wacc | 9% | ||||||
| OP = |
4.5% | ||||||
| CR = OpCap/sales | 56% | ||||||
| Year | Rate growth (%) | Sales | Nopat | OpCap | Free Cash Flow - Growth | ||
| 0 | - | $2,000.000 | $90.000 | $1,120.000 | - | - | - |
| 1 | 0.10 | $2,200.00 | $99.000 | $1,232.00 | $(13.000) | - | 8.04% |
| 2 | 0.08 | $2,376.00 | $106.92 | $1,330.56 | $8.360 | -164.31% | 8.04% |
| 3 | 0.05 | $2,494.80 | $112.266 | $1,397.088 | $45.738 | 447.11% | 8.04% |
| 4 | 0.05 | $2,619.54 | $117.87 | $1,466.94 | $48.025 | 5.00% | 8.04% |
What is the value of operations at Year 0? How does the Year-0 value of operations compare with the Year-0 total net operating capital?
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
