Ask Question, Ask an Expert

+1-415-315-9853

info@mywordsolution.com

Ask Basic Finance Expert

Background:

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 Smartmoney.com) 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

How can we break down the valuation of a deferred annuity

How can we break down the valuation of a deferred annuity into manageable parts for computation purposes? Which has the highest present value if the payments and number of payments are identical, an ordinary annuity or a ...

Sorenson inc has sales of 5119000 a gross profit margin of

Sorenson Inc. has sales of $5,119,000, a gross profit margin of 32.18 percent, and inventory of $1,017,000. What are the company's inventory turnover ratio and days' sales in inventory?

Assignmentbottomline you are given all the solutions as a

Assignment Bottomline: You are given all the solutions. As a financial manager, your objective is to use the capital budgeting tools to determine which project is the best one to accept. Please remember - there is no per ...

A poll conducted by the new york times shows candidate a

A poll conducted by the New York Times shows candidate A leading candidate B by 33 to 31 percent. A poll conducted by the Washington Post shows candidate B leading candidate A by 34 to 32 percent. If the margin of error ...

1 what is the importance for an individual of understanding

1. What is the importance for an individual of understanding time value of money concepts? For a corporate manager? Under what circumstance would the time value of money be irrelevant? 2. From a time value of money persp ...

Assuming the borrower is in no danger of default under what

Assuming the borrower is in no danger of default, under what conditions might a lender be willing to accept a lesser amount from a borrower than the outstanding balance of a loan and still consider the loan paid in full?

Suppose someone offers you the following gamble you pay 7

Suppose someone offers you the following gamble: You pay $7 and toss a coin. If the coin comes up heads, he pays you $10, and if tails comes up, he pays you $5. You in turn get the idea of offering another person a coin ...

Assignment - merger acquisition and international

Assignment - Merger, Acquisition, and International Strategies Choose two (2) public corporations in an industry with which you are familiar - one (1) that has acquired another company and operates internationally and on ...

1 what are sources of economic profits for a company or an

1 .What are sources of economic profits for a company or an industry? 2. The following is an excerpt that appeared in an article "Strategic Planning: Not Just for Big Business" published at www.smallbusinessnotes. com/pl ...

A large corporation is interested in determining whether an

A large corporation is interested in determining whether an association exists between the commuting time of its employees and the level of stress-related problems observed on the job. A study of 116 assembly-line worker ...

  • 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