Business, 05.06.2020 16:58 Gearyjames8
Estimating Share Value Using the DCF Model Following are forecasts of Whole Foods sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of September 25, 2016.
Reported Horizon Period
$ millions 2016 2017 2018 2019 2020 Terminal Period
Sales $15,724 $15,881 $16,199 $16,523 $16,853 $17,022
NOPAT 526 524 535 545 556 562
NOA 3,466 3,500 3,570 3,642 3,715 3,752
Answer the following requirements assuming a discount rate (WACC) of 6%, a terminal period growth rate of 1%, common shares outstanding of 318.3 million, and net nonoperating obligations (NNO) of $242 million.
(a) Estimate the value of a share of Whole Foods' common stock using the discounted cash flow (DCF) model as of September 25, 2016.
Rounding instructions:
Round answers to the nearest whole number unless noted otherwise. Use your rounded answers for subsequent calculations.
Do not use negative signs with any of your answers.
Reported Forecast Horizon
($ millions) 2016 2017 2018 2019 2020 Terminal Period
Increase in NOA Answer Answer Answer Answer Answer
FCFF (NOPAT - Increase in NOA) Answer Answer Answer Answer Answer
Discount factor [1 / (1 + rw)t ] (Round 5 decimal places) Answer Answer Answer Answer
Present value of horizon FCFF Answer Answer Answer Answer
CUMULATIVE present value of horizon FCFF $ Answer
Present value of terminal FCFF Answer
Total firm value Answer NNO Answer
Firm equity value $ Answer
Shares outstanding (millions) Answer (Round one decimal place)
Stock price per share $ Answer (Round two decimal places)
(b) Whole Foods stock closed at $30.96 on November 18, 2016, the date the 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? What do you believe are some reasons for the difference?
A. Stock prices are a function of many factors. It is impossible to speculate on the reasons for the difference.
B. Our stock price estimate is only a few cents lower than the Whole Foods market price, indicating that we believe that Whole Foods stock is accurately priced. Our stock price estimate is lower than the Whole Foods market price, indicating that we believe that Whole Foods stock is overvalued.
C. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions.
D. Our stock price estimate is lower than the Whole Foods market price, indicating that we believe that Whole Foods stock is undervalued. Stock prices are a function of expected NOPAT and NOA, as well as the WACC discount rate. Our lower stock price estimate might be due to more optimistic forecasts or a lower discount rate compared to other investors' and analysts' model assumptions.
Answers: 3
Business, 21.06.2019 21:30, cesar566
In its 2016 annual report, caterpillar inc. reported the following (in millions): 2016 2015 sales $38,537 $47,011 cost of goods sold 28,309 33,546 as a percentage of sales, did caterpillar's gross profit increase or decrease during 2016? select one: a. gross profit increased from 26.8% to 28.6% b. gross profit decreased from 28.6% to 26.5% c. gross profit increased from 71.4% to 73.2% d. gross profit decreased from 73.2% to 71.4% e. there is not enough information to answer the question.
Answers: 2
Business, 23.06.2019 01:30, danielweldon1234
Young owners of a sole proprietorship will likely not find financial support available from?
Answers: 2
Business, 23.06.2019 02:40, gesic2003
Peter, the marketing manager of a company that manufactures church furniture, has been given the job of increasing corporate profits by five percent during the upcoming year. peter decided to give his assistant the full responsibility and authority for developing a mailing campaign to target churches in an entire state. in other words, peter has
Answers: 1
Estimating Share Value Using the DCF Model Following are forecasts of Whole Foods sales, net operati...
Mathematics, 21.10.2020 03:01
Arts, 21.10.2020 03:01
Spanish, 21.10.2020 03:01
Social Studies, 21.10.2020 03:01