Part A) For investment perspective you are analyzing the company which is working under the Engineering Sector International Steels Limited (ISL). A long time ago, it was considered as one of the best company by investors due to high dividend payouts though investors are always willing to invest in this company. Two years ago, position of this company’s cashflows become worst which impact the overall profitability on the company and the financial health amid ongoing situation of worst financial board of directors taken decision to cut down the dividends payments to the shareholder and share price also gradually declining in the market. After recent financial results, board of directors showed their positive expectations for revival of the company where new strategies implement to boost the sales and re-gain its market share. You are again want to investment in this company after analyzing the historical dividends payout patterns. Which are mentioned below:
2016 | 2017 | 2018 | 2019 | 2020 | |
EPS | 7.90 | 8.60 | 10.50 | 12.50 | 13.00 |
Payout as per Par Value @ 10 | 20.00% | 25.00% | 35.00% | 45.00% | 50.00% |
Further, you gathered the information pertaining to sales growth expectations and net margins which are analysis consensus for next 5 years.
2021 | 2020 | 2023 | 2024 | 2025 | |
Sales growth | 15.00% | 12.00% | 10.00% | 13.00% | 15.00% |
Net Margin | 25.00% | 22.00% | 23.00% | 24.00% | 20.00% |
Currently company’s sales for the year ended FY 2020 stood at 48.081mn. You will apply the dividend discount model to value the company after calculation of the dividends properly. For calculation of cost of equity you can use the CAPM model (hint: use risk free rate as a 5-years PIB yield and Risk premium upto 7% while beta can be calculated through statistical variance methodology as explained in the class). This calculated cost of equity you can input in your formula to find out the intrinsic value and use sustainable growth rate 5.5% for dividends growth). (At least 250 words write up required)
Part B) This party is linked with part A, use the data from the part A and sensitize the intrinsic value by changes in cost of equity and growth projections so how it will impact on the company’s intrinsic value.
Cost of Equity | Growth |
8.00% | -5.00% |
9.00% | -3.00% |
10.00% | -2.00% |
11.00% | -1.00% |
12.00% | 0.00% |
15.00% | 1.00% |
18.00% | 2.00% |
20.00% | 3.00% |
25.00% | 5.00% |
Instructions:
You are required to calculate the intrinsic value of each part and then compared the calculated prices along with logical reason.
We need at least 8 more requests to produce the answer.
2 / 10 have requested this problem solution
The more requests, the faster the answer.
Part A) For investment perspective you are analyzing the company which is working under the Fertilizer Sector Engro Fertilizer (EFERT). A long time ago, it was considered as one of the best company by investors due to high dividend payouts though investors are always willing to invest in this company. Two years ago, position of this company’s cashflows become worst which impact the overall profitability on the company and the financial health amid ongoing situation of worst financial board of...
You are analyzing the company potential for future investment where you will use the absolute valuation methodology for estimating the intrinsic value. POWER CEMENT LTD posted a revenue of 58bn in 2020 and further expecting a growth in the revenue 7% for the next 5 years period. However, due to economic turmoil and lower purchasing power parity of customer Cements offtakes remained dull over the period of last 3-years and we have witnessed substantial decline in earnings and cash-flows. In...
Question Four: Saddam Ltd is considering the possibility of diversifying its operations and has identified three firms in the same industrial sector as potential takeover targets. The following information in respect of the companies has been exacted from their most recent financial statements. Ali Baba Camel Ratios 22.10 23.70 25.00 Return on Capital Employed before tax% Net Profit % 12.00 12.50 3.75 Asset turnover ratio 1.45 1.16 3.73 Gross profit % 20.00 25.00 10.00 Sales/Non-current Assets 4.80 2.20 11.60 Sales/Current...
1) An analyst gathered the following financial information about a firm: Estimated (next year’s) EPS $10 per share Dividend payout ratio 40% Required rate of return 12% Expected long-term growth rate of dividends 5% What is the analysts’ estimate of intrinsic value? Show work. 2) An analyst has made the following estimates for a stock: dividends over the next year $.60 long-term growth rate 13% Intrinsic value $24 per share The current price of the shares is $22. Assuming the...
Background information Anna has been talking with the company’s directors about the future of Frentheway Farm Equipment (FFE). The company has been using outside suppliers for various key components of the company’s farm equipment, including engines. Anna has decided that FFE should consider the purchase of an engine manufacturer to allow FFE to better integrate its supply chain and get more control over engine features. After investigating several possible companies, Anna feels that the purchase of Mantz Engines Inc (MEI),...
3) IBM's stock is currently trading at $133 per share. The EPS for 2018 was $15.00 and the dividend was $5.00 The beta of IBM is 1.2 The risk-free rate is 2% and the market risk premium is 7% 1) What is the intrinsic value of the stock if you forecast the company to grow at 20% for the next 2 years, then 5% thereafter, assuming that the payout ratio remains constant at current levels? 2) What is the intrinsic...
MCQ 1)All of the following must occur before a cash dividend can be paid except the net realizable value of the company’s assets must exceed the total of its liabilities and share capital. the board of directors must approve the dividend. the company must have profit in the current year. the company must have sufficient cash or resources to be able to pay its liabilities. 2)The payout ratio is calculated by dividing total cash dividends paid by net income. dividends...
Pintura Company implemented a quality improvement program and tracked the following for the five years: 20X1 20X2 20X3 20X4 Quality Costs $750,000 690,000 680,000 510,000 480,000 Actual Sales $3,000,000 3,000,000 3,400,000 3,400,000 4,000,000 Costs as a Percentage of Sales 25.00% 23.00 20.00 15.00 12.00 20X5 By cost category as a percentage of sales for the same period of time: Appraisal 1.50% External Failure 13.00% 10.50 20X1 20X2 20X3 20X4 20X5 Prevention 1.00% 2.00 2.50 3.00 3.50 Internal Failure 9.50% 8.50...
DISNEY’S NUMBERS Use the following information on Disney to answer the case questions. Disney’s current stock price is $113.00 per share. The average growth rate of the company’s dividend has been 16.09% from 2002 through 2017. Disney’s return on equity is 19.5% and the company retains approximately 75.7% of its profits while paying out the remaining 24.3% in dividends. The company’s stock currently trades at 16.27 times its current year earnings estimate of $6.96 per share. Analysts expect the company...
4) (3 pts) Assume that Company D's Free Cash Flow from assets has been estimated to be $80 million in 2020 and $90 million in 2021. The free cash flow is expected to grow at a constant rate of 5% after 2021. a) If the appropriate discount rate for Company D's FCF model is 7.7%, what is the horizon value at the end of 2021 for Company D using the Free Cash Flow Model? 2019 2020 2021 FCF $80 m...