Essay on Air Thread

Words: 1867
Pages: 8
Open Document
A. How should the Cash Flows be valued for 2008-2012?
The calculation of each cash flow required us to use the projections from AirThread Connections that are given in the Exhibit 1 of the case allowing us to know the Total Revenue, EBITDA, EBIT and the Unlevered Net Income to be able to compute the Unleveraged Cash Flow (UFCF) from 2008-2012.
As well we used Depreciation & Amortization, Capital Expenditures and the assumptions established in AirThread Connections Exhibit 1 case to make the adjustments that Working Capital needed to fully calculate the Unleveraged Cash Flows from 2008 – 2012. Revenue Projections | | 2008 | 2009 | 2010 | 2011 | 2012 | Service Revenue | | 4,194.33 | 4,781.54 | 5,379.23 | 5,917.15 | …show more content…
First we obtained our reinvestment rate using the following formula (Net Capital Expenditures + Change in Working Capital) ÷ EBIT (1-t), notice we subtracted depreciation and amortization from the formula.

Reinvestment Rate = (1,055 + 13.9 - 952.9) ÷ 724.4 (1- .40) = 26.68%

Secondly we calculated the Return on Capital, using the formula Return on Investment = ROC =EBIT (1-t) ÷ (BV of Debt + BV of Equity), where BV of Debt is interpreted as Long-Term Debt and where BV of Equity is our Total Earnings. Excluding the stake that minor investors possesses, since our BV of Debt only considers the Retained Earnings and Common Stock & Paid-In Capital.

Return on Capital = 724.4 (1- .40) ÷ (2,459 + 1623.9 -) = 10.64 %

Finally, the Return on Investment is obtained by using the formula (ROC = Reinvestment Rate x ROC).

Expected Growth Rate = (26.68 x 10.64%) = 2.84061705613001 %

4. What is the total value of AirThread?
Following set of formulas to calculate the total value and including the perpetuity value, most of the data in the table has been previously computed.

AirThread Connections Total Value | Total Value of Un-Levered Cash Flows | 1,368.86 | Present Value of Perpetuity | 11,125.49 | Value of Operating Assets | 12,494.35 | Value of Non-Operating Assets | 1,187.33 | Estimated Total
Show More

Related Documents: Essay on Air Thread

Valuation of Air Thread Connections Essay examples

Valuation of AirThread The valuation of Air Thread is intended to present to it's potential acquirer, American Cable Communication (ACC) for consultation on decision of acquisition purpose. According to the case study, American Cable communications is a large and healthy cable operator which provides the services and products that related to internet, video and landline telephony. The demand of the ACC is high in America as for instance, there are around 48.5 million households installed the ACC…

Words 962 - Pages 4

Biology Transpiration Practical Essay

is returned to the air by transpiration (when combined with evaporation, the total process is known as evapotranspiration). Transpiration rates vary widely depending on weather conditions, such as temperature, humidity, sunlight availability and intensity, precipitation, soil type and saturation, wind, land slope, and water use and diversion by people. During dry periods, transpiration can contribute to the loss of moisture in the…

Words 1598 - Pages 7

Essay on BLA BLA BLA

with the cheesecloth, and put the funnel’s tube into the glass. 3. Put the strawberries in the plastic bag and push out all the extra air. Seal it tightly. 4. With your fingers, squeeze and smash the strawberry mixture for 2 minutes. 5. Add 3 tablespoons of the extraction liquid you made in Step 2 to the strawberries in the bag. Push out all the extra air and reseal the bag. 6. Squeeze the strawberry mixture with your fingers for 1 minute. 7. Put cheesecloth over the funnel and place the…

Words 410 - Pages 2

The removal and phasing out of asbestos Essay

removal of asbestos and asbestos-containing products will require the making of 84 asbestos landfills in 2003-2032. As long as the fibers are not released into the air and are not breathed, products containing asbestos do not pose threat to human health. Acceptable concentration of asbestos dust in the air in Poland is 1000 fibers/m^ of air in a 24-hour time interval. http://web.ebscohost.com/ehost/pdfviewer/pdfviewer?sid=d28a6351-8a96-4bb4-b75f-cbf7f91ccc8e%40sessionmgr113&vid=2&hid=122 Insulation…

Words 334 - Pages 2

Essay about The Launcher

diameter PVC Schedule 40 - 2 x 1.5’’ PVC Threaded Coupler - 1.5’’ PVC Ball Valve - 1.5’’ to 3’’ PVC Reducer - 3’’ diameter PVC Coupler - PVC Primer - PVC Cement - Real-Tuff PTFE Paste Thread Sealant - Epoxy Putty - Heavy Duty Zip Ties - Wooden Board - Drill w/ Drill Bit - French Valve/Presta Valve - Air Compressor Procedures for Construction 1. Use drill and appropriate size drill bit to drill a hole in the 4’’ diameter endcap for placement of Presta valve. Ensure valve is firmly…

Words 1124 - Pages 5

Valuation of Airthread Connections Essay

shifts in competitive dynamics. In order to gain competitive advantage in the long run, ACC needs to become an aggressive acquirer. Air Thread Connections (ATC) is one of the options available to be acquired because of ATC owns greater technical resources in wireless service, and it is one of…

Words 1075 - Pages 5

9/11 True Narrative

She walked across the thick blanket of snow covering the concrete. The wind howled through the the air, and stars illuminated the black, midnight sky. Clutched in her hand was a bouquet of red roses. Passing by her were rows of tombstones, most of which were crumbling, and engraved with fading inscriptions. The bushes were all overgrown, and weeds covered most of the graves. Eventually she came to it, her father's grave. She stared not at the collapsing stone, but at the past. All the happy memories…

Words 321 - Pages 2

Lab Report Essay example

help of the microscope. Methods & Materials: Compound light microscope prepared glass slide lens paper newspaper beaker rubbing alcohol glass slide coverslip forceps pipette scissors kim wipes dark thread light thread medicine dropper pond water The steps or procedures of the regular class procedure is first we had to grab the two microscopes that Jacob and I were using. Then we would have to get the wet-mount slide ready for experimentation…

Words 1881 - Pages 8

Dragon Boat Festival Essay

bamboo and wrapping Zongzi with leaves. Wearing a perfume pouch and tying five-colour silk thread - According to folklore wearing the perfume pouch protects children from evil. So to this day, children decorate their clothing with these colourful pouches. Another tradition is tying a five-colour silk thread to a child’s wrist, ankle and around their neck. It is believed the five-colour silk thread hold magical and healing properties. Children are not allowed to speak whilst they’re getting it…

Words 571 - Pages 3

Nt1310 Unit 4 Components Of Computer Memory

What is CPU? CPU is short for Central Processing Unit. It was first developed at Intel with the help of Ted Hoff in the early 1970’s. It’s commonly known as the brain of the computer as it does anything instructed from any type of hardware, such as your keyboard and mouse. CPUs process commands it receives from decoding the code in programs and many other files. A CPU has four primary functions: fetch, decode, execute, and writeback. Computerhope.com, (2014) How does a CPU change computer performance…

Words 2245 - Pages 9