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

Excel assignmentsthis assignment is to develop an excel

Excel Assignments This assignment is to develop an Excel Spreadsheet for a company. The spreadsheet should include instructions on how to enter in the inputs. (For example, should the initial investment be entered in as ...

1 what is meant by loan servicing2 identify the principal

1. What is meant by loan servicing? 2. Identify the principal sources of mortgage company income. 3. How does the Farm Credit System structure the various agencies that handle oversight of the farm mortgage lending funct ...

Here is a sketch of two c functions f and gthat is function

Here is a sketch of two C functions f and g: That is, function g calls f . Draw the top of the stack, starting with the acti- vation record for g, after g calls f , and f is about to return. You can consider only return ...

Why is the capms assumption that investors can borrow and

Why is the CAPM's assumption that investors can borrow and lend at the risk-free rate questionable? What is meant by the "homogeneous assumption" in the CAPM? What is meant by the law of one price, and what does it imply ...

1 explain the meaning of the terms fiscal policies and

1. Explain the meaning of the terms fiscal policies and monetary policies. 2. Define discount rate of interest and prime rate. 3. Identify the four major areas of demand for money. 4. How does a change in interest rates ...

Evaluate charts in a business publicationfind three or more

Evaluate charts in a business publication Find three or more charts in business articles from newspapers or magazines (e.g., Business Week or Fortune). Make a copy of each chart and the written information associated wit ...

Sunshine farms withering since naftasunshine farms incis a

SUNSHINE FARMS WITHERING SINCE NAFTA Sunshine Farms a fourth-generation family business located in south Florida. Sunshine began as a small farm devoted to citrus fruits and vegetables, and over the years the comp ...

1 describe how structural equations modeling works2

1. Describe how structural equations modeling works. 2. Distinguish between latent variable modeling and path analysis as types of structural equations modeling.

What is the relation between a companys operating risk and

What is the relation between a company's operating risk and its optimal capital structure? What is meant by the pecking order theory of capital structure? What are the implications of the Modigliani-Miller theory of capi ...

Diversification- videosgo to wwwcnbccom and explore the

DIVERSIFICATION- VIDEOS Go to and explore the video tab using the key term diversification. As you learned in this unit, there are various sources of information. 1) Watch at least three videos you find, 2) ...

  • 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

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

Describe what you learned about the impact of economic

Describe what you learned about the impact of economic, social, and demographic trends affecting the US labor environmen