Use Tables 3 and 4 to forecast free cash flow for Reeby Sports from 2004 to 2010. What is the present value of these cash flows in 2003‚ including PV(terminal value) in 2010? Free Cash Flow 2004 2005 2006 2007 2008 2009 2010 2011 Terminal = After-tax profits 5‚25 5‚70 3‚00 3‚40 4‚35 6‚00 7‚61 7‚60 + Depreciation 2‚40 3‚10 3‚12 3‚17 3‚26 3‚44 3‚68 3‚94 - CapEx 4‚26 10‚50 3‚34 3‚65 4‚18 5‚37 6‚28 8‚50 - Inc. In NWC 1‚39 0‚60 0‚28 0‚42 0‚93 1‚57 2‚00 FCF 2‚00 -2‚30 2‚50 2‚50 2‚50 2‚50 3‚01
Premium Stock market Stock Discounted cash flow
The keys to the company’s future value and growth are profitability (ROE) and the reinvestment of retained earnings. Retained earnings are determined by dividend payout. The spreadsheet sets ROE at 15% for the five years from 2006 to 2010. If Reeby Sports will lose its competitive edge by 2011‚ then it cannot continue earning more than its 10% cost of capital. Therefore ROE is reduced to 10% starting in 2011. The payout ratio is set at .30 from 2006 onwards. Notice that the long-term growth
Premium Dividend yield P/E ratio
10%: PV???ℎ ???? = 8.01 Then we calculated the horizon value of 2020‚ of which there are two types of calculation: (a) Suppose Reeby Sports will lose in the market competition and has no PVGO‚ then its 2020 horizon value will equal to: PVH = 7.60 = 76.00 0.10 In this way‚ the present value of 2013 will be: PV2013 = 8.01 + 76.00 = 47.00 (1 + 0.10)7 (b) Suppose Reeby Sports will still win in its market competition in 2020‚ then its 2020 horizon value will equal to its free cash flow of 2021 over cost
Premium Generally Accepted Accounting Principles Depreciation Years in the future
their time practicing sports. Discuss the advantages and disadvantages of this. Use specific reasons and examples to support your answer. While some students spend much time studying in schools‚ others use much of their own time practicing various type of sports. If we open a debate on this topic‚ we will likely discover that‚ spending much time practicing sports has both advantages and inconveniences. In my opinion‚ the advantages of some students doing a great amount sports outweigh its inconveniences
Premium Cristiano Ronaldo Homework Debate
Ydiop Bdap and Shemesh Lee 3/1/2012 KIN 330 Sociocultural Analyses of Sport and Exercise Sports Observation Physical activity is a form of exercise of movement that includes daily activities and many different sports. Does physical activity have to be a vigorous form of exercise or movement? No‚ it doesn’t have to be only vigorous exercise or movements. Physical activity can consist of planned actions‚ like walking the dog‚ jogging‚ speed walking‚ doing chores‚ loading and unloading trucks
Premium Basketball Observation Sport
American University in the emirates Sports “You are the handicap you must face” James Lane Allen Course Name: Natural science Instructor: Dr. Wasan Al Taie Submitted by: Hatem Shukri Moaath Al Suwaidi Yasmine Al Arabi 111210041 121110033 111110022 Contents Executive Summary Sports influence life of peoples and nations ‚ and play an important role and essential part for people on daily basis by creating an atmosphere full cooperation
Premium Exercise High school Student
Some people prefer to play team sports‚ while others prefer to play individual sports. Discuss the advantages of each. Then indicate which you prefer and why. Probably‚ I will not tell you a secret if I say that sport plays a great role in our life. It is also known that the reason of its popularity is not only that sport is a well known method to keep fit‚ be healthy and beautiful‚ nice entertainment and recreation. Actually‚ nowadays‚ sports‚ both team and individual‚ is an integrated part of
Premium Game Leadership Play
THE EFFECTS OF SPORTS IN THE TOURISM INDUSTRY OF ANILAO‚ BATANGAS AS PERCEIVED BY INTERNAL TOURISM STAKEHOLDERS A Thesis Proposal Presented to the faculty of College of Arts and Sciences of Colegio San Agustin – Biñan‚ Laguna In Partial fulfilment of the Requirements for the Degree of Bachelor Of Science in Tourism GENEVA JOY G. TABUENA MARCH 2012 Chapter 1 The Problem and It’s Background 1. Introduction Sports Tourism is defined as a specific travel outside
Premium Tourism Sport
Playing Sports Beneficial to Overall Health Ever since I started playing tennis‚ I noticed that I have been less aggravated and also a feeling of “calm” after each game. Whatever was bothering me that day becomes a faint memory. Have you been looking for a way to relieve stress‚ get some exercise‚ and make some new friends? Then try playing a sport. It does not matter if you are a child or an adult. Becoming involved in sports is an excellent way to stay fit and relieve stress. You can get out
Premium Cycling Game Sport
Violence in Sports According to the Canadian Centre for Ethics in Sport‚ "Violence is a physical assault or physically harmful actions by a player that takes place in a sports context and that is intended to cause physical pain or injury to another player (or fan‚ coach‚ game official‚ etc.)‚ where such harmful actions bear no direct relationship to the rules and associated competitive goals of the sport". Many different theories have been formed opinions about the reasons athletes become aggressive
Premium Aggression Violence Psychology