Ask Question, Ask an Expert


Ask Basic Finance Expert


You have been provided the Balance Sheet and Income Statement for Winnebago as of August 25, 2006. The value of the stock of a company can be recognized by computing the present value of the cash flows produced by the company and available to stock holders. Winnebago has historically repurchased big amounts of stock with their excess cash flow. Such stock repurchases have similar impact as dividends so we will suppose that Winnebago will pay out all available cash flows above some minimum level required for Net Working Capital in dividends in the future. As we have shown earlier in the semester if Winnebago reinvests such cash flows in projects that earn the return the market requires for Winnebago, the value of the stock will not change, so this supposition is proper.

The spreadsheet “projection template WGO” contains a summarized income statement and a projection for 2007. You must use this as the start of a valuation template you will need to create to find out the cash flow projections required to value the common stock of Winnebago Corporation as of 8/25/2006.  Use this spreadsheet to answer the given problems. Print your valuation spreadsheet and comment on the whether or not you agree with the financial assumptions you were given for this valuation.

1) Use the excel spreadsheet to project the total income for Winnebago from assumptions regarding key revenue and expense items. Use the given assumptions to compute the projected net income, operating cash flow and investment cash flow for Winnebago for 2007 through 2011.

Sales Growth through 2011                 14.0%
Sales Growth after 2011                     7.0% forever
Variable Costs as a % of Sales             84.0%
Fixed Costs as a % of Sales                 4.0%

Depreciation Expense and Investment in Property Plant and Equipment will grow at similar rate as Sales.

As we suppose they pay out all excess cash Financial Income will be zero in the future.

Tax Rate: 35.0%

2) Compute the Operating Cash flows from 2007 – 2011 by using the indirect technique to add back depreciation. Suppose that depreciation will grow at similar rate as sales.

3) Suppose you can reduce the cash on hand and the company will require holding Net Working Capital (comprising cash) equivalent to 4% of the next year’s sales going forward. This will result in a very large reduction in NWC in 2007. You will as well need to project 2012 Sales to compute the NWC in 2011.

4) Compute the Total Cashflows from 2007 – 2011. Suppose that the company will require increasing their annual investment in fixed assets (representing new equipment) at similar rate as sales.

5) Compute the price of Winnebago stock (Winnebago has no debt so this is the market value of the firm divided by the number of common shares outstanding.) from the cash flows you find outd above. Assume Winnebago has a Beta of 2.01 the Market Return is expected to be 10.5% and the Risk Free rate is 3.5%. Assume there are 31,143,000 shares outstanding.

6) Go to the internet (Try and compare your price to the market price of Winnebago stock on August 25, 2006. If your price per share is not close to this value, check your projection.

7) Comment on the reasonableness of the suppositions used in this analysis.

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M91172

Have any Question? 

Related Questions in Basic Finance

1 delineate the value-maximizing motives for mergers how

1. Delineate the value-maximizing motives for mergers. How are these motives interrelated? 2. Define the three types of synergy that may result from mergers. What are the sources of these synergies? 3. Explain how agency ...

Identify possible misrepresented statisticspoliticians

Identify possible misrepresented statistics Politicians, businesspeople, and others love to quote statistics to support their viewpoints. Locate three news stories in which someone quotes statistics to support a particul ...

What is meant by break even drivers identify two important

What is meant by break even drivers? identify two important drivers affecting the amount of revenues needed for ventures to break even Explain

Question 1 the primary purpose of fundamental stock

Question 1. The primary purpose of fundamental stock valuation is to _____. eliminate stocks of those companies that are potential losers from the portfolio identify for purchase those companies that are fundamentally un ...

Write a cover letter for your questionnaireprepare a cover

Write a cover letter for your questionnaire. Prepare a cover letter to introduce the questionnaire prepared for Exercise. The letter should encourage readers to complete the questionnaire and return it quickly in the sta ...

Smart analysts can massage the numbers in npv analysis to

Smart analysts can massage the numbers in NPV analysis to make any project's NPV look positive. It is better to use a simpler approach like payback or accounting rate of return that gives analysts fewer degrees of freedo ...

Each of the following research studies uses a survey as a

Each of the following research studies uses a survey as a method for collecting data. However, not all of the studies are examples of the survey research design. Based on the information provided for each study, indicate ...

1 what are the tensions between standardization and

1. What are the tensions between standardization and localization of the PM system of the MNE? 2. How does the international character of the MNE impact the design of the PM system? 3. How does the international characte ...

Part a answer each of the following questions in a

Part A: Answer each of the following questions in a composition of one to two paragraphs, or perform calculations as requested. 1. Define liquidity risk, default risk and taxability risk, and explain how these risks rela ...

1 if the exchange rate between the yen and the dollar

1. If the exchange rate between the yen and the dollar changes from ¥80 = $1 to ¥90 = $1, is this good news for Sony? Is it good news for U.S. consumers? Is it good news for U.S. firms that export to Japan? Is it good ne ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

WalMart Identification of theory and critical discussion

Drawing on the prescribed text and/or relevant academic literature, produce a paper which discusses the nature of group

Section onea in an atwood machine suppose two objects of

SECTION ONE (a) In an Atwood Machine, suppose two objects of unequal mass are hung vertically over a frictionless

Part 1you work in hr for a company that operates a factory

Part 1: You work in HR for a company that operates a factory manufacturing fiberglass. There are several hundred empl

Details on advanced accounting paperthis paper is intended

DETAILS ON ADVANCED ACCOUNTING PAPER This paper is intended for students to apply the theoretical knowledge around ac

Create a provider database and related reports and queries

Create a provider database and related reports and queries to capture contact information for potential PC component pro