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

Based on the corporate valuation model abc corps value of

Based on the corporate valuation model, ABC Corp's value of operations is $1,600 million. Its balance sheet shows $625 million of current assets which includes $125 million of short-term investments that are unrelated to ...

1 discuss reasons why the capital structure of an mncs

1. Discuss reasons why the capital structure of an MNC's subsidiary might differ from the parent company. 2. Why might the capital structures of companies from different countries differ? 3. What is the role of commercia ...

1 what types of risks should shareholder wealth-maximizing

1. What types of risks should shareholder wealth-maximizing managers seek to offset in a firm they are managing? Why? 2. How can the acquisition of additional information be an effective tool of risk management? Give an ...

Use the internet and or strayer resource center to

Use the Internet and / or Strayer Resource Center to research career options within the field of finance. Consider the Bureau of Labor Statistics Website, and the Websites of finance professional associations such as the ...

Suppose that you subscribe to a service that gives you

Suppose that you subscribe to a service that gives you estimates of the theoretically correct volatilities of stocks. You note that the implied volatility of a particular option is substantially higher than the theoretic ...

Define a currency option related terms and pricing

Define a currency option, related terms, and pricing factors.

1 what is business culture does national culture affect

1. What is business culture? Does national culture affect business culture? Discuss some implications of national culture for business culture. 2. Discuss how national culture affects the business culture and the busines ...

Make a list of some of the factors in your life that change

Make a list of some of the factors in your life that change from one day to the next. Possible examples include your mood, health, environment, schedule, obligations, successes and failures, and the quality of your socia ...

Using the following information calculate the total

Using the following information, calculate the total salesforce size necessary by using each of the following approaches: breakdown, workload, and incremental. Be sure to show your work. Also, explain the advantages and ...

1 what do economists mean by the channels of monetary

1. What do economists mean by the channels of monetary policy? 2. What is the interest rate channel? 3. What is the bank lending channel? What key economic fact does this channel focus on? 4. What is the balance sheet ch ...

  • 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