Seminar 5 N1591 - MCK Chaps 11 & 12 Questions
Seminar 5 N1591 - MCK Chaps 11 & 12 Questions
Seminar 5 N1591 - MCK Chaps 11 & 12 Questions
1. We previously analysed the accounts of Microsoft Corp. On Canvas, you will find the
accounts of Ensoft Ltd. Using the accounts and any other information source you may find
relevant, address the following questions.
1.2 What does Ensoft do? What is their website and how does it compare to, e.g., Microsoft’s
for our valuation purposes?
1.3 Where can Ensoft’s accounts and other information be found? How do these compare to
Microsoft’s?
1.4 Are there any corporate governance issues at Ensoft, and would that affect your analysis?
2. (McK Q2) Exhibit 11.16 presents the income statement and balance sheet for PartsCo, a
supplier of machine parts.
The company is expected to increase revenues by 8% annually for the next three years. Using
the methodology outlined in Exhibit 11.4, forecast the next three years of income statements.
Assume that the next three years’ forecast ratios are identical to this year’s ratios. Forecast
depreciation as a percentage of the prior year’s PP&E, and interest as percentage of the prior
year’s total debt.
3. (McK Q3) Using the methodology outlined in Exhibit 11.11, forecast the operating items for
the next three years of the balance sheets of PartsCo.
Forecast each operating item as function of revenue, except inventory and accounts payable,
which should be forecast as function of COGS. (You do not need to make the conversion into
days.)
1
Seminar 5 N1591
4. (McK Q4) Using the methodology outlined in Exhibits 11.12 and 11.13, forecast the financing
items and remaining non-operating items on the balance sheets of PartsCo.
Assume that excess cash remains at $ 377.6m, equity investments at $ 320m, short-term debt
at $ 90m, long-term debt at $ 210m, no equity is raised and the firm maintains the same pay-
out ratio as the current year.
Use either Balancing Cash or Debt as plug to balance the balance sheet.
2
Seminar 5 N1591
5. The explicit forecast period must be long enough for the company to reach a steady state.
Which of the following is NOT a desirable property of that steady state?
6. Which of the following are common pitfalls or mistakes in estimating continuing value?
A. I and II only.
B. I, II, and III only.
C. II, III, and IV only.
D. III and IV only.
7. In estimating continuing value, how does assuming that RONIC = WACC as opposed to
assuming RONIC ≠ WACC affect the importance of assumptions concerning growth?
8. If NOPLATt+1 = $200, g = 4%, RONIC = 10%, WACC = 8%, then continuing value in year t
is closest to:
A. $667
B. $1,333
C. $3,000
D. $5,000
9. As a firm begins to grow and faces increasing competition as it expands, which of the
following are the most likely relationships among ROIC on base capital, RONIC, and ROIC on
total capital?
3
Seminar 5 N1591
10. An analyst makes a five-year explicit forecast of revenues of a firm. During those five years,
the firm is expected to grow between 10% and 12% per year. After that, the growth rate is
expected to level off at 8%. Should the analyst use a naïve base-year extrapolation for the
continuing value estimation? Why or why not?