Data for both Heinz and comparable firms are provided. The book value of MCI; equity b. Case Study Introduction The Smith Family (TSF) is a national charity which supports disadvantaged children and families in Australia. The other case in which a company can decide to invest in a new project is some big mergers and acquisitions. The average weighted cost of capital (WACC) was, after the horizontal development in the last two years, at. Case Study Title Date: May 8, 2014 Course: Management of Technology Resources Introduction In this case study we see the MSCC go from a small simple entity to a larger complex one. Dividend Discount Model. According to the CAPM method, the cost of equity for this project is 9. Calculating Friendly’s WACC In order to calculate Friendly’s WACC the beta must first be obtained. The cost of debt in the Weighted Average Cost of Capital (WACC) of the company is 60% while it was 40% in terms of Equity. Part One: Quantitative Exercises. This happens to be an important factor for the functioning of a company. Learn More. 53% WACC for Marriott’s contract division = 14. Always on hand and responsive, they also provided relevant and helpful training for our staff and fantastic pre- and post- event support. How to estimate the WACC for Heinz at the start of the fiscal year 2010?. The WACC represents the minimum rate of return at which a company produces value for its investors. Case - the Weighted Average Cost of Capital (wacc). Bruner; Jessica Chan Harvard Business Review (UV0010-PDF-ENG) October 10, 2001. WACC Case Solution & Answer. Mercer Capital › Case Study: Calculating the WACC Case Study: Calculating the WACC. The study connects the practice of calculating the WACC and at the same time looks into the economic meaning of inputs to the calculation. Its target capital structure weights are 40. the 40 percent tax bracket. VIII Issue – 3 March, 2017 www. Financial Case Study Solution Financial Case Study Solution Example. BOEING 777 CASE STUDY WACC - The Boeing is a long range, wide-body, twin jet engine jet. HEINZ: ESTIMATING THE COST OF CAPITAL IN UNCERTAIN TIMES Case Study Help, Case Study Solution & Analysis & J. It is the minimum return rate from the invested capital (Brigham & Ehrhardt, 2013). The CF 0 = -$1,000, CF 1 = $312, CF 2 = Ellmann Systems is considering a project that has the following cash flow and WACC data. This Is Based Off Of This Case Study: Marriott Corporation: The Cost Of Capital (Abridged) In April 1988, Dan Cohrs, Vice President Of Project Finance At The Marriott Corporation,. Its problems—a declining return on assets and falling inventory turnover—appeared. is a global energy company with a broad array of products and services. The flotation cost for new equity is 8 percent, but the flotation cost for debt is only 5%. Read Free Case Studies On Weighted Average Cost Of Capital Of Target Corporation (Tgt) and other exceptional papers on every subject and topic college can throw at you. Value Amazon's target share price using DCF analysis, comps analysis, WACC, and more. THe price per share of MCI's stock c. 2017年6月27日; Episode 10 - "The textbook is crap, the learners are silly": Multiple case studies of materials consumption Episode 10 - "The textbook is crap, the learners are silly": Multiple case studies of materials consumption. In our Corporate Finance First Course we visit this concept as well as the concept of Beta which is an essential ingredient in the Cost of Equity part of the WACC equation. This course is designed for professionals working in investment banking, corporate development, private equity, and other areas of corporate finance that deal with valuing companies. When analyzing a project – would you use existing WACC, target WACC, or a modified WACC – why, why not and what components would you add to a modified WACC if you would use [email protected] Corporate Valuation Football Field chart Create a football field chart in Excel at the end of the course to combine the analyses of all methods used in the corporate valuation model built earlier in the course. Questions Covered. Case Analysis of Nike, Inc. Given recent changes in market conditions and ongoing market uncertainty, an internal financial analyst at Heinz must estimate the company's weighted average cost of capital (WACC). Companies raise money f. Read Nike Inc. make sure to cover what the questions ask. Both qualitative and quantitative research designs were used in the study. business case studies,HBS case solution, harvard case studies, hbs case study ,case studies in management, consumer behaviour and MBA notes. "American Chemical Corp. Case 4 WACC(BV,MV,MCC. Essay text: From the standpoint of Cooper an affirmative decision may involve Cooper in a bidding contest with two other companies, which have already bought up part of the outstanding Nicholson stock and made tender offers in an effort to acquire control of Nicholson. Practical Application of Midland’s Cost of Capital Estimation of cost of capital is an extremely indispensable step for analysing Midland and its three divisions, including exploration and production (E&P), refining and marketing (R&M), and petrochemicals. We calculate Hospira’s Earnings Power Value (EPV), by capitalizing our adjusted income estimate above at the company’s WACC, which generates a total enterprise value of $10. homework help You will need to search …. is a global energy company with a broad array of products and services. we determine the forecasting quality of the NPV, along with the benefits and. Calculate the absorb of each principal ingredient, after-tax absorb of claim, absorb of preferred, and absorb of equity with the CAPM mode. Answer: WACC covers computation of SIVMED’s cost of capital in which each category of capital is proportionately weighted. Again, in the exam formula sheet you will find a formula for WACC consisting of equity and irredeemable debt. the Weighted Average Cost of Capital (WACC, covered in the next section of this training course). Finance & Accounting Case Study | Authors :: Timothy A. Nike has various products. CASE DESCRIPTION The primary subject matter of this case concerns the issues surrounding a firm's weighted average cost of capital (WACC). CJA 454 Week 4 Learning Team Case Study Out of Town Brown and the Besieged Probation Supervisor NEW Write a 1,750- to 2,450-word report that answers the four case study questions located at the end of Ch. 1% Country Risk Premium Ukraine Europe Credit Downgrade of Ukraine Ukraine government. Nike Wacc Case Study Topics: Arithmetic mean , Weighted average cost of capital , Average Pages: 10 (2268 words) Published: January 10, 2012. Weighted average cost of capital, in short known as WACC. was applied in the technology sector with. Skye's WACC will be 11. Mercury Athletic: Valuing the Opportunity is a Harvard Business (HBR) Case Study on Finance & Accounting , Fern Fort University provides HBR case study assignment help for just $11. Answer: The components of weighted average of cost of capital come from the equity side of the statement of financial position, which is commonly understood and known as balance sheet-common shares, preferred shares and debt, long term liability are the components of capital. Rolls when they met in 1904 and in 1906 the company ROLLS-ROYCE Ltd was formed to unveil the six-cylinder Silver Ghost which, within a year, was acclaimed as ‘the best car in the world’. Case Study: Gateway Construction Pty Ltd. pdf), Text File (. the worst case scenario would be if the firm failed and the shares were deemed worthless. Given recent changes in market conditions and ongoing market uncertainty, an internal financial analyst at Heinz must estimate the company's weighted average cost of capital (WACC). , bond and stock valuation) with those. It is even lower than the WACC for the entire company. If either of them change then we have to use a slightly different method which is covered in later papers. Through a case study approach, Travis W. Case Study: Gateway Construction Pty Ltd. WACC is analyzed under all the possible situations. 09 and it is in our opinion that Kimi Ford buy stock in Nike, Inc. Project and Company Valuation April 29 Lecture: Real Options May 1 Case: MW Petroleum Corporation May 6 Lecture: Valuing a Company May 8 Case: Cooper Industries, Inc. Weighted average cost of capital (WACC): Cost of equity: in the case, the yield on Tbonds is 9. What should Kimi Ford recommend regarding an investment in Nike? 2 Case Overview Nike, Inc. 329) Weighted Average Cost of Capital = 7. BOEING 777 CASE STUDY WACC - The Boeing is a long range, wide-body, twin jet engine jet. The cost of debt has been estimated using the bond information (given in exhibit 3). I'm looking for answers for a case study: "MCI Communications Corporation: Capital Structure Theory. Because her assumptions such as Revenue Growth Rate, COGS. Again, in the exam formula sheet you will find a formula for WACC consisting of equity and irredeemable debt. This is distribute 2 of the fact you did on Sont: 8. Its components allow us to see how much it costs a company to raise money to finance new projects. In Part 1 of this case study, you will review relevant documents and presentations for the company, including: • Its most recent annual (10-K) and interim (10-Q) reports. Harms, Senior Vice President,. It is even lower than the WACC for the entire company. which was 9. Leon Lassiter was brought in as Vice president of Marketing and Membership, and he. " This is the annual case competition organized by AAB that which features your case study, in the website of AAB. AndreaDiaz • June 25, 2018 • Case Study • 1,129 Words (5 Pages) • 1,317 Views Page 1 of 5 What is the WACC and why is it important to estimate a firm’s cost of capital?. However, it is important to realize that the WACC is an appropriate discount rate only for a project of average risk. Online Library Marriott Corporation Case Study Solution "map" Weighted Average Cost of Capital (WACC) This video explains the concept of WACC (the Weighted Average Cost of Capital) An example is provided to demonstrate how to Case study on WACC (with Additional Finance) Question The following is the capital structure of Simons Company. The problem statement refer to the concise description of the issues that needs to be addressed. below the level of the previous years. WACC for Petrochemicals is thus: 6. case the company were to approach anincorrect WACC,thecompany would incur ahuge loss in future because thecompany would not be able to recover its invested amount. Noise Engineering Laboratory Boeing’s Noise Engineering Laboratory in Seattle, Washington, was established coincident with the introduc-tion of the Boeing 707 jet transport in the late 1950s. Weighted average cost of capital (WACC) Valuation using WACC; Capital asset pricing model (CAPM) Case study: Computation of cost of equity, cost of debt, WACC, regearing beta Using WACC. This item will be called your Course Project Report and should be submitted in a. 09 and it is in our opinion that Kimi Ford buy stock in Nike, Inc. • WACC is the weighted average cost of capital. Weighted Average Cost of Capital (WACC) refers to cost of individual sources of capital when averaged. However, it is important to realize that the WACC is an appropriate discount rate only for a project of average risk. ¨ Intermingling of personal and business expenses: In the case of private firms, some personal expenses may be reported as business expenses. In this study we investigate two methods of calculating the firm value base on correct rate of WACC, which are traditional and new approach published by Llano-Ferro (2009). 1% Country Risk Premium Ukraine Europe Credit Downgrade of Ukraine Ukraine government. A firm's WACC is the firm’s overall required return. Analyze the cost of capital situations of the following company cases, and answer the specific questions that finance professionals need to. WACC Project, homework help In this project, you will find and discern the appropriate data to determine a realistic assessment of the weighted average cost of capital for a firm of your choosing. Calculate the absorb of each principal ingredient, after-tax absorb of claim, absorb of preferred, and absorb of equity with the CAPM mode. Consider the following case study and answer the questions. -Microsoft is evaluating a potential investment in a new datacenter facility located in Europe. weighted average cost of capital (WACC) and value as a function of leverage, implied optimal debt ratio is 40% and yields a WACC of 8. Boeing 7E7 Case Assignment This case requires you to estimate and evaluate the appropriate discount rate (the WACC) to use in analyzing investment decisions by Boeing. Cost of debt capital. Companies raise money f. The WACC is the average of these sources of financing, each of which is weighted by. ABOUT THE COMPANY. 8) case study allows students to find mistakes in a misleading WACC calculation. Project Finance Case Studies Help. Harms, CFA, CPA/ABV Senior Vice President, Mercer Capital (901) 322-9760 [email protected] The WACC represents the minimum return that a company must earn on an existing asset base to satisfy its creditors, owners, and other providers of capital, or they will invest elsewhere. , Hathaway Browne needed to plan on financing both existing product lines and all other new investments approved by the board. The case study method was introduced and perfected by Harvard Business School, and many, if not most, of the case studies in use in business schools around the world come from HBS. : Cost of Capital (v. Often a financial adviser is appointed early in the process to bring in experience and expertise with assessing the investment case and enhance the probability of successfully undertaking the project. We have a range of different financial models for you to choose from based on the type of industry you are operating in. The Investment Detective The essence of capital budgeting and resource allocation is a search. A project’s NPV profile must intersect the X-axis at the project’s WACC. Weighted Average Cost of Capital (WACC) is an important measure for determining the worth of value of a firm or a potential investment. Marginal Cost of Capital (Talking Head) 22. The following questions should guide your analysis: DELIVERABLE: I would like each group to hand in one copy of your spreadsheet. (India) Please note that in this example, we have used a company's actual cost of debt as a proxy for its marginal cost of long-term debt. xls to calculate an Indian company's cost of capital. 12 of Justice Administration. Provide an illustrative example of WACC calculation using a FTSE100 company. Let's say a company produces a return. Case Study 1 Weighted Average Cost of Capital (Talking Head) 18. net is that Boeing 777 Case Study Wacc company. BOEING 777 CASE STUDY WACC - The Boeing is a long range, wide-body, twin jet engine jet. Whacked on WACC. Barbow Enterprises, Inc. The projections. xls to calculate an Indian company's cost of capital. Interview question for Equity Research Analyst in Pune. Marginal Cost of Capital (Talking Head) 22. The case study method was introduced and perfected by Harvard Business School, and many, if not most, of the case studies in use in business schools around the world come from HBS. It assumes that there would be no change in the capital structure which isn’t possible for all over the years and if there is any need to source more funds. Abstract: The case study 'Weighted Average Cost of Capital of Shree Cement Limited' provides a fundamental understanding of the Weighted Average Cost of Capital (WACC), cost of equity, and cost of debt. The analysis is made into various factors affecting the Weighted Average cost of capital for the company. The CF 0 = -$1,000, CF 1 = $312, CF 2 = Ellmann Systems is considering a project that has the following cash flow and WACC data. This is for a case study. a for 10 years with current market rates of return wacc is 12%. The resulting WACC of 5. WACC is just what it says it is: a weighted average of the after-tax costs of different sources of capital, in which each is weighted by the fraction of the capital structure it represents. View Notes – Blaine Kitchenware Case from FIN at DePaul University. CASE STUDY BOEING 7E7 - The weighted average cost of capital WACC was calculated to be Add to collection s Add to saved. (Case study) by "Journal of the International Academy for Case Studies"; Law Business performance management Case studies Study and teaching Capital budgets Economic aspects Management Chemical industry Finance Herbicides Pesticides industry. we determine the forecasting quality of the NPV, along with the benefits and. Like WACC, APV is used to value operations, or assets-in-place-that is, any existing asset that will generate a stream of future cash flows. Case Study 1 Weighted Average Cost of Capital (Talking Head) 18. The Marriott Case, MBA 靜宜大學 Taiwan 2013 Marriott corporate finance - The Cost of Capital. 2017: PhD student Presentation & Discussion: Managing Relationships and Work in Interaction: A Case Study of Teamwork. This method is often used by company management to determine the economic feasibility of different projects and thus to compute the NPV of a specific project by discounting cash-flows. However, while building a discounted cash flow analysis and estimating the discount rate requires judgment, finance professionals can use the WACC formula and the CAPM method to identify an appropriate discount rate. Case Study Analysis Solutions. Remember the previous WACC is prior to the distress thus, the new cost of debt needs to reflect this. AirThread Connections Business. Cost of Capital Study 2017 Diverging markets - converging business models. WACC for Marriott= 12. is a global energy company with a broad array of products and services. " A simple correction of the WACC discount rate for default risk and bankruptcy costs ," Review of Quantitative Finance and Accounting , Springer, vol. Case Study: Calculating the WACC Travis W. We can custom-write anything as well!. Description: Through the study of central theory and principles of corporate finance mixed with relevant problem solving and case studies, this course addresses how companies evaluate their financial status, make choices about debt and equity, and utilize the financial markets. Heinz: estimating the Cost of Capital in Uncertain Times 1. Learn vocabulary, terms, and more with flashcards, games, and other study tools. State and explain the assumptions used. 26% Limitations. (WACC) of the firm. Case research studies depict real-life scenarios in which issues need to be addressed. its business operations, etc. Now consider the same example again. Harvard Case Studies. " The Weighted Average Cost of Capital To demonstrate how to calculate a company's cost of capital, we will use the Gateway case study. (India) Please note that in this example, we have used a company's actual cost of debt as a proxy for its marginal cost of long-term debt. Weighted average cost of capital (WACC) Valuation using WACC; Capital asset pricing model (CAPM) Case study: Computation of cost of equity, cost of debt, WACC, regearing beta Using WACC. A company’s Weighted Average Cost of Capital (WACC) is calculated by using the formula: WACC = (E/V x Re) + ((D/V x Rd) x (1 – T)) Where: E = Value of the company's equity D = Value of the company's debt V = Total value of capital E/V = Percentage. Weighted Average Cost of Capital (WACC) Case Study: Amazon (AMZN) With a reach in e-commerce, cloud computing, digital streaming, and artificial intelligence, Amazon is now one of the largest corporations in the world. Description. The case provides a WACC calculation that contains errors based on conceptual misunderstandings. Relevance and Use of WACC Formula It is important that one understands the concept of WACC as it plays a vital role in making financial management decisions. Weighted Average Cost of Capital (WACC) is an important measure for determining the worth of value of a firm or a potential investment. For Part 4-b, Gerry has asked that you create your final report, incorporating your findings in Weeks 1-4 into a comprehensive document. What we Offer. The liquidation value of the firm (if any) would effectively pass to the Co. What is the WACC for ABC For XYZ What principle have you illustrated Case Studies CASE STUDY (20 Marks) Suppose your company needs $ 15 million to build a new assembly line. Investors use WACC as a tool to decide whether to invest. txt) or read online for free. Syed Waqar Hussain 1, Ghazanfar Ali 2 & Zia Ul Islam 3. 12 of Justice Administration. Effective case analysis is a key element to being. WACC - look up the yield for the current debt reflecting its current state. Unformatted text preview: Flash Memory, Inc. A Case Study of Examining and Analyzing Weighted Average Cost of Capital in Traditional and New Approach for Calculating the Value of Firm. Advertising case studies and case histories - search thousands of award-winning advertising and marketing campaigns by industry, country, objective, media and more. Raj Gandhi, Director of the HU CFAR Clinical Core, has been a key organizer and contributor at the Annual Workshop on Advanced Clinical Care-AIDS held each year in Durban South Africa. Provides a WACC calculation, although it has been intentionally designed to mislead students. The liquidation value of the firm (if any) would effectively pass to the Co. Advertising case studies and case histories – search thousands of award-winning advertising and marketing campaigns by industry, country, objective, media and more. In this case, project B would definitely be rejected. I'm looking for answers for a case study: "MCI Communications Corporation: Capital Structure Theory. Heinz: Estimating the Cost of Capital in Uncertain Times ts; EXHIBIT 12. The WACC (Weighted Average Cost of Capital) is a firm's cost of capital. The WACC is, basically, the minimum return that should be essentially earned by a company on any existing asset base so as to gratify its owners, creditors, as well as other capital providers. My fourth book coming. Capital Budgeting: Discounted Cash Flow Analysis case analysis, Capital Budgeting: Discounted Cash Flow Analysis case study solution, Capital Budgeting: Discounted Cash Flow Analysis xls file, Capital Budgeting: Discounted Cash Flow Analysis excel file, Subjects Covered Capital budgeting Cash flow by Thomas R. Table of Contents. WACC is not a concrete number, it is very assumption-based and subject to change. If WACC is calculated fairly with reasonable assumptions,then, it is highly anticipated that company would take theright decision in undertaking investment. Internal rate of return NPV (WACC = 10%. Executive Summary: Midland Energy Resources, Inc. txt) or read online for free. Specifically, we're going to concentrate our efforts on working out exactly what is needed in terms of kd, the cost of debt capital, as well as D, which is the market value of debt outstanding. Formulate and include a thesis statement, summarizing the outcome of your analysis in 1–2 sentences. The Weighted Average Cost of Capital is used to determine whether debt or equity should be used to finance a purchase. Essay text: From the standpoint of Cooper an affirmative decision may involve Cooper in a bidding contest with two other companies, which have already bought up part of the outstanding Nicholson stock and made tender offers in an effort to acquire control of Nicholson. A project’s NPV profile must intersect the X-axis at the project’s WACC. Harms, Senior Vice President, helped attendees develop a greater understanding of the iterative nature of the cost of capital and the firm’s capital structure, how to assess and interpret the marginal cost of capital, and how to infer the cost of capital for guideline public companies and develop appropriate adjustments for subject entities. 14 ] + ( 15. The case provides a WACC calculation that contains errors based on conceptual misunderstandings. Weighted Average Cost of Capital (Talking Head) 17. The reason of this change is the increase in Beta due to re-levering at new debt level, which consequently brings the beta up to the same level at relevant debt ratios. Please consider addressing the following questions in your summary: 1. Project Finance Case Studies Help; Finance Case Study Help; Clients looking for Factors affecting WACC Homework Help from us can expect a few pros and traits • Work is accurate and original. During the last few years, Harry Davis Industries has been too constrained by the high cost of capital to make many capital investments. Marriott Corporation Case Study 1) The Marriott Corporation implemented for key elements into their financial strategy: manage rather than own hotel assets invest in projects that increase shareholder value, optimize the use of debt in the capital structure, and repurchase undervalued shares 2) Marriott uses WACC to measure the opportunity costs. The initial capital investment in this facility is $10 million with an expected useful life of 5 years. Its target high make gravitys are 40 percent long-term something-due and 60 percent contemptible equity. WACC stands for weighted average cost of capital. Gateway draws upon two major sources of capital from the capital markets: debt and equity. WACC for Marriott= 12. WACC - look up the yield for the current debt reflecting its current state. Detailed descriptions, tables of data and excel sheets etc will be in the appendix. The next step was to calculate WACC. jpg Lombard, Team 3 Amandeep Singh Sodhi Amrita Jaffar Manuel Sevilla Martina Filippi Pouya Farajpour Thanun. The weighted average cost of capital, commonly referred to as WACC, is an important and widely accepted tool for companies to use. The WACC is used as the discount rate to evaluate various capital budgeting projects. This is a Darden case study. From the +WACC template within the Excel Plug-in, navigate the Capital IQ Menu, choose Templates, and then select the Valuation option. • This can be rewritten as: r E = (WACC−r) D E +WACC. The Business Strategy of Walmart – A Case study Introduction: Walmart has continued to retain the top position on the Fortune 500 list consecutively for several years. Caterpillar, Inc Case Study using WACC, Cost of Equity, Cost of Debt Calculation FIN 630 Module Six Short Paper Guidelines and Rubric Overview: For this assignment, you will read the SSRN case study titled Caterpillar, Inc. How to Calculate WACC, Cost Equity and Debt. Average Unlevered Asset Beta: 0. Our team of experts is well versed with the academic pattern and guidelines that need to be followed. JUN 27, 2017; Episode 10 - "The textbook is crap, the learners are silly": Multiple case studies of materials consumption Episode 10 - "The textbook is crap, the learners are silly": Multiple case studies of materials consumption. (A case study of the cement industry, Pakistan) Dr. In this case: FCF n = last projection period Free Cash Flow (Terminal Free Cash Flow); g = the perpetual growth rate; r = the discount rate, a. There are three steps: Establish the appropriate ratio between debt and equity financing for this firm. the Weighted Average Cost of Capital (WACC, covered in the next section of this training course). An Analytical Process for Generating the WACC Curve and Locating the Optimal Capital Structure. Case Study: Sensitivity Analysis WACC, perpetual growth normal inverse wishart pdf rate. What is the weighted average cost of capital for Marriott Corporation? 4 4. In the special case of M&M without tax, you can do anything you like with the gearing ratio as the WACC will remain constant and will be equal to the ungeared cost of equity. The question is to state what the underlying assumptions would be for these uses. you have chosen from the list above: 1. 63% which is effectively the minimum cost of capital that maximizes the value of the firm. Every essay writer is highly qualified and fully capable of completing the paper on time. Case study. xlsx), PDF File (. We use this cost of capital to calculate NPV of the project. 1 Introduction A business raises funds from its investors (both equity and debt investors) and uses those funds to try to generate returns. Conclusion After discounting cash flows provided in Exhibit 2 with the calculated WACC of 9. However, despite improvements in mass-spectrometry (MS) techniques, likely only a small fraction of. Subjectivity Case Study 1 -Discounted Cash Flows Method 0% 5% 10% 15% 20% FY2011 FY2012 FY2013 FY2014 German government bond 10 year yield Revision of Discount Rate (WACC) to Adjust for Country Risk Premium Geographic Origin of Cash Flows Spread: 6. It can be seen that the change in market risk premium has had a slight effect on the WACC. Calculating a company's WACC allows investors and the company itself to determine an average acceptable return for projects. Project and Company Valuation April 29 Lecture: Real Options May 1 Case: MW Petroleum Corporation May 6 Lecture: Valuing a Company May 8 Case: Cooper Industries, Inc. The Weighted Average Cost of Capital or WACC is a discount rate used to find the present value a company's future cash flows that is applied in various Discounted Cash Flow analyses. Capital Budgeting Case – From the given case information, calculate the firm’s WACC then use the WACC to calculate NPV and evaluate IRR for proposed capital budgeting projects with a capital rationing constraint. Case Study 3 WACC(Additonal Finance) (Talking Head) 21. ppt), PDF File (. Weighted Average Cost Of Capital (WACC) is the name of the discount rate we use in a DCF. Calculate the Costs of Equity using CAPM, the dividend discount model and the earnings capitalization ratio. ‘Valuations Case Study: Ahold’ Friday, May 01, 2009 S. Increased demand for and spending on defense products by government due to war. Assume the cost of equity to be 14% and the cost of debt 8%. Therefore, based on the given formula, the equity risk premium should have the same values to the excess return expected from shareholders on the market portfolio, which was ascertained as 7. An example is provided to demonstrate how to 523 - WACC full example What is WACC - Weighted Average Cost of Capital Weighted average cost of capital (WACC) is a way to measure the required rate of return of a company. jpg Lombard, Team 3 Amandeep Singh Sodhi Amrita Jaffar Manuel Sevilla Martina Filippi Pouya Farajpour Thanun. com the leading hosted LMS solution. Please help answer all questions. What is the WACC for ABC For XYZ What principle have you illustrated Case Studies CASE STUDY (20 Marks) Suppose your company needs $ 15 million to build a new assembly line. Perform comprehensive analysis on MAP E-Mall, the E-mall product of PT. Read more info on that. Finally, after determining the weighted-average cost of capital, which apparently no two companies do the same way, corporate executives need to adjust it to account for the specific risk profile. Marriot Case Marriot use the Weighted Average Cost of Capital to estimate the cost of capital for the corporation as a whole and for each division, and the hurdle rate is updated annually. This is a Russian translation of the January 6, 2016, version of UVA-F-1634. Boeing would need to earn at Boeing 7E7 Page 3 least If. In this WACC and Cost of Equity tutorial, you’ll learn how changes to assumptions in a DCF impact variables like the Cost of Equity, Cost of Debt. This course replicates the content from lesson 3 from Business Valuation. Mercer Capital › Case Study: Calculating the WACC Case Study: Calculating the WACC. Weighted Average Cost of Capital-WACC. This is a Russian translation of the January 6, 2016, version of UVA-F-1634. com Case Study Series Patrick J. A practical case study that investigates which alternative; Leasing, Financing or Buying is financially superior (CDN Tax Version). The WACC is commonly referred to as the firm's cost of capital. Always on hand and responsive, they also provided relevant and helpful training for our staff and fantastic pre- and post- event support. Provided research on it's strategic performance, risk management and business prospects. This will be the case at this lever where neither change. Thus, their task is to identify and explain the "mistakes" in the analysis, which are intended to highlight conceptual issues regarding WACC and its components. When we calculate the WACC for Pakistan through traditional formula it comes out to be 15. Boeing 7E7 case study by Aaron Casey on Prezi. Weighted Average Costs of Capital (WACC) is an essential estimation that is needed in order to determine the amount of interest that will be paid for each additional dollar financed. ABOUT THE COMPANY. It is essential of using methods to find the firm value without using of WACC rate and with it. A company’s Weighted Average Cost of Capital (WACC) is calculated by using the formula: WACC = (E/V x Re) + ((D/V x Rd) x (1 – T)) Where: E = Value of the company's equity D = Value of the company's debt V = Total value of capital E/V = Percentage. In this study we investigate two methods of calculating the firm value base on correct rate of WACC, which are traditional and new approach published by Llano-Ferro (2009). Case Study: Sensitivity Analysis WACC, perpetual growth normal inverse wishart pdf rate. Perform comprehensive analysis on MAP E-Mall, the E-mall product of PT. 9% was used for the cost of equity. Value Amazon's target share price using DCF analysis, comps analysis, WACC, and more. Nike has various products. Read Free Case Studies On Weighted Average Cost Of Capital Of Target Corporation (Tgt) and other exceptional papers on every subject and topic college can throw at you. Marriott Wacc Case Study. It's an advanced level study that will increase your understanding capabilities. The WACC is used as the discount rate to evaluate various capital budgeting projects. This is a Russian translation of the January 6, 2016, version of UVA-F-1634. WACC (Market Value) (Talking Head) 19. com - View the original, and get the already-completed solution here! See also enclosed Word document of the case study and excel spreadsheet for the financial exibit. Balance sheet case study, WACC, FCFF. The reason of this change is the increase in Beta due to re-levering at new debt level, which consequently brings the beta up to the same level at relevant debt ratios. Online Library Marriott Corporation Case Study Solution “map” Weighted Average Cost of Capital (WACC) This video explains the concept of WACC (the Weighted Average Cost of Capital) An example is provided to demonstrate how to Case study on WACC (with Additional Finance) Question The following is the capital structure of Simons. Preface 3 This study is an empirical investigation with the aim of analyzing management practices. Thus, their task is to identify and explain the "mistakes" in the analysis, which are intended to highlight conceptual issues regarding WACC and its components. From the +WACC template within the Excel Plug-in, navigate the Capital IQ Menu, choose Templates, and then select the Valuation option. : Cost of Capital (v. 'Valuations Case Study: Ahold' Friday, May 01, 2009 S. Companies raise money f. Its target capital structure weights are 40. 26% Limitations. Harvard Business Case Studies Solutions - Assignment Help. October 12, 2014. 13 per share, which is more than current market price of $42. Boeing 777 Case Study Wacc You need not struggle any longer, as you Boeing 777 Case Study Wacc can hire a custom essay writer from us and get the work done for you. Case Study 3 WACC(Additonal Finance) (Talking Head) 21. J Heinz was launched as a food company in 1869, with a s. Alongside Google, Microsoft, and Apple, Amazon is considered one of the Big Four tech companies. The CAPM of 10. The Academy of Asian Business (AAB) is pleased to announce the 2020 World Asian Business Case Competition, “How Asian Brands Soar. The company officially became Nike, Inc. 329) Weighted Average Cost of Capital = 7. The Social Media Academy. 93%, however in order to incorporate the risk factor associated with Pakistan we need to adjust it for the Total Risk Score, which in this case is 1. In other words, target capital structure describes the mix of debt, preferred stock and common equity which is expected to optimize a company’s stock price. Pinkerton Case: Calculate the weighted average cost of capital (WACC) using the target capital structure of the deal and Wackenhut's financial data as a guide. Weighted Average Cost of Capital (WACC) which requires the use of the Bloomberg terminal to investigate Disney’s WACC. The question is to state what the underlying assumptions would be for these uses. Weighted average cost of capital (WACC): Cost of equity: in the case, the yield on Tbonds is 9. Royce and C. Its target high make gravitys are 40 percent long-term something-due and 60 percent contemptible equity. HBR will help you assess which piece of information is relevant. If WACC is calculated fairly with reasonable assumptions,then, it is highly anticipated that company would take theright decision in undertaking investment. 37% WACC for restaurant division =14. WACC mrp rd rf WACC = (D/V)*Rd*(1-T) + (E/V)*Re where V = D + E, Rd is the pretax cost of debt, T is the tax rate and Re is the cost of equity WACC Definition Estimate tax rate Estimate Rd After Tax Cost of Debt COST OF DEBT Risk free rate as of April 1998 (Exhibit 8) Market risk premium Equity Beta COST OF EQUITY = Rf + Beta*MRP. Dividend Discount Model. Normally, using these techniques, teachers aim to establish student’s reasoning. a 34 % revenue enhancement rate and 14 % weight of debt were used. 27%, the PV equals $58. Project and Company Valuation April 29 Lecture: Real Options May 1 Case: MW Petroleum Corporation May 6 Lecture: Valuing a Company May 8 Case: Cooper Industries, Inc. J Heinz-Weighted Average cost of capital Case Solution,H. In most courses studied at Harvard Business schools, students are provided with a case study. WACC (Market Value) (Talking Head) 19. WACC - CAPM. The cost of capital for lodging is lowest. Include a policy draft concerning media relations for the Collier. Provide an illustrative example of WACC calculation using a FTSE100 company. 93% for the Petrochemical division represents the discount rate that can be used to value specific projects of average risk within the division. -Microsoft is evaluating a potential investment in a new datacenter facility located in Europe. of India) paper on 'India's GDP Mis-estimation'. In this case, it is recommended to recalculate the weighted average cost of capital with the new data. Project S has an IRR of 20% while Project L’s IRR is. METHODS OF VALUATION FOR MERGERS AND ACQUISITIONS • WACC is the weighted average cost of capital. Use these questions as a guide in your study of the case. : Cost of Capital (v. For the D/V and E/V weights, I used the 45% debt to total number given in the case suggestions and a tax rate of 40% was used. Comprehensive study notes that are based on the CFA Institute's study guide. Value Amazon's target share price using DCF analysis, comps analysis, WACC, and more. 402) – Spring 2003 – Dirk Jenter Discount rates are project-specific ==> Imagine the project is a stand alone, financed as a ==> The WACC inputs should be. ” This is the annual case competition organized by AAB that invites college students to write up and present an exciting Asian business case on how it turned its small start into such a tremendous success. The projections. A business mainly raises capital from debt financing and equity capital, and computing WACC involves adding the average cost of debt to the average cost of equity. Often a financial adviser is appointed early in the process to bring in experience and expertise with assessing the investment case and enhance the probability of successfully undertaking the project. The average WACC across industries was at 7. Step 14: Calculate the Enterprise Value Calculation of the firm By summing the (adjusted) present value of the projected free cash flows and the (adjusted) present value of the terminal value (whether calculated using the perpetuity method or multiple methods), the result is the Enterprise Value of the modeled business. Note that analysis conducted later in this case had different figures. Case Study: Gateway Construction Pty Ltd. Include a policy draft concerning media relations for the Collier. A firm's WACC is the firm's overall required return. The weighted average cost of capital (WACC) is the rate of return that a. Marginal Cost of Capital (Talking Head) 22. Verizon Communications was selected as a case study based on the large noncontrolling stake of Vodafone in Verizon Wireless. Netting out debt and cash brings our total EPV to $9. Include a policy draft concerning media relations for the Collier. Learn vocabulary, terms, and more with flashcards, games, and other study tools. Your employer, a mid-sized human resources management company, is considering expansion into related fields, including the acquisition of Temp Force Company, an employment agency that supplies word processor operators and computer programmers to businesses with temporary heavy workloads. The following report analyses these conditions and determines a WACC given the set of conditions provided. Online Library Marriott Corporation Case Study Solution “map” Weighted Average Cost of Capital (WACC) This video explains the concept of WACC (the Weighted Average Cost of Capital) An example is provided to demonstrate how to Case study on WACC (with Additional Finance) Question The following is the capital structure of Simons. If Marriott used a single corporate hurdle rate for evaluating investment opportunities Marriott Case Study Author: Lenovo Created Date: 10/18/2015 4:36:46 PM. The Weighted Average Cost of Capital is used to determine whether debt or equity should be used to finance a purchase. If the WACC rate is wrong calculated, the result affects the firm value. Small changes in the growth rate will produce relatively large changes in terminal value, which. : The Impact of Decision Biases and Risk on Capital Budgeting, which analyzes the Caterpillar organization and the impact of …. Remember the previous WACC is prior to the distress thus, the new cost of debt needs to reflect this. Also given insight on the best business strategy solution. Private company valuation can sometimes be amorphous due to the lack of data transparency. Year 1 $350. The raised debt, because of the debt tax shield under good credit ratings, would reduce WACC and hence increase value of the firm. It is essential of using methods to find the firm value without using of WACC rate and with it. (Case study) by "Journal of the International Academy for Case Studies"; Law Business performance management Case studies Study and teaching Capital budgets Economic aspects Management Chemical industry Finance Herbicides Pesticides industry. 25 In this paper, WACC is varied in order to evaluate the full range of PV LCOE with different kind of investors and projects. 31% Looking at the above WACC's we can see that each division is different. (A case study of the cement industry, Pakistan) Dr. Assume costs of each component consistent with costs in the UAE, and compute the cost of the new WACC. Homework help, WACC Case Study on Kellog. We can custom-write anything as well!. The initial capital investment in this facility is $10 million with an expected useful life of 5 years. The case provides a WACC calculation that contains errors based on conceptual misunderstandings. You work in Walt Disney Company’s corporate finance and treasury department and have just been assigned to the team estimating Disney’s WACC. the Weighted Average Cost of Capital (WACC, covered in the next section of this training course). 09 and it is in our opinion that Kimi Ford buy stock in Nike, Inc. Online Library Marriott Corporation Case Study Solution "map" Weighted Average Cost of Capital (WACC) This video explains the concept of WACC (the Weighted Average Cost of Capital) An example is provided to demonstrate how to Case study on WACC (with Additional Finance) Question The following is the capital structure of Simons Company. The before-toll absorb of something-due is estimated to be 10 percent and the troop is in the 40 percent toll grasp. We assume that it is the risk free rate. Answer: The components of weighted average of cost of capital come from the equity side of the statement of financial position, which is commonly understood and known as balance sheet-common shares, preferred shares and debt, long term liability are the components of capital. : COST OF CAPITAL. It can be seen that the change in market risk premium has had a slight effect on the WACC. The case study ‘Weighted Average Cost of Capital of Shree Cement Limited’ provides a fundamental understanding of the Weighted Average Cost of Capital (WACC), cost of equity, and cost of debt. Note that analysis conducted later in this case had different figures. The weighted average cost of capital, commonly referred to as WACC, is an important and widely accepted tool for companies to use. Case Study 2 WACC (Book Value and Market Value) (Talking Head) 20. Case Study (WACC) - Free download as Word Doc (. the Weighted Average Cost of Capital (WACC, covered in the next section of this training course). WACC = [ 9. Between 40% and 45% leverage, the debt servicing capacity of the firm. Case: Net Present Value Calculations ; the discount rate is normally approximated with the WACC of the company (Weighted Average Cost of Capital), which can be computed as follows: WACC = Re x E/V + Rd x (1 - corporate tax rate) x D/V. com), key figure / ratio similarities between Ahold and Kroger (low relative debt level and high P/E for Ahold compared to basket of competitors). The initial capital investment in this facility is $10 million with an expected useful life of 5 years. Executive Summary: Midland Energy Resources, Inc. Netting out debt and cash brings our total EPV to $9. Case research studies depict real-life scenarios in which issues need to be addressed. Corporate Valuation Football Field chart Create a football field chart in Excel at the end of the course to combine the analyses of all methods used in the corporate valuation model built earlier in the course. The Weighted Average Cost of Capital (WACC) is used. American Chemical Corp which is a large chemical manufacturer wants divests a sodium chlorate manufacturing plant in Collinsville, Alabama due to the. This is a Darden case study. The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. Increased demand for and spending on defense products by government due to war. The Weighted Average Cost of Capital (WACC) is the average of the costs of a company's sources of financing-debt and equity, each of which is weighted by its respective use in the given situation. What is the WACC for ABC For XYZ What principle have you illustrated Case Studies CASE STUDY (20 Marks) Suppose your company needs $ 15 million to build a new assembly line. Information WACC. WACC is analyzed under all the possible situations. 2017年6月27日; Episode 10 - "The textbook is crap, the learners are silly": Multiple case studies of materials consumption Episode 10 - "The textbook is crap, the learners are silly": Multiple case studies of materials consumption. • Its recent investor presentations and earnings call transcripts. highest WACC. The two methods are Weighted Average Cost of Capital (WACC) and APV model. Case provides a review of cost of capital issues. The WACC (Weighted Average Cost of Capital) is a firm's cost of capital. WACC, Cost of Equity, and Cost of Debt in a DCF (17:55) WACC, Cost of Equity, and Cost of Debt in a DCF (17:55) (Weighted Average Cost of Capital) modeling, valuation, and M&A and LBO modeling from the fundamentals up through advanced features, using 10+ global case studies. Raising $3billion debt for repurchase of stock or dividend would change the capital structure of the firm. ‘Valuations Case Study: Ahold’ Friday, May 01, 2009 S. Taggart, J. The Social Media Academy. In most courses studied at Harvard Business schools, students are provided with a case study. Our publication with relevant market data for Switzerland. Remember the previous WACC is prior to the distress thus, the new cost of debt needs to reflect this. Weighted Average Cost of Capital (WACC) which requires the use of the Bloomberg terminal to investigate Disney’s WACC. : Cost of Capital Apparently, the issue of Nike’s case is to control and check the calculation cost of capital done by Joanna Cohen who is the assistant of a portfolio manager at NorthPoint Group. Weighted Average Costs of Capital (WACC) is an essential estimation that is needed in order to determine the amount of interest that will be paid for each additional dollar financed. 'Valuations Case Study: Ahold' Friday, May 01, 2009 S. was applied in the technology sector with. In the special case of M&M without tax, you can do anything you like with the gearing ratio as the WACC will remain constant and will be equal to the ungeared cost of equity. The students have to estimate a weighted average cost of capital rate (WACC) for the Boeing commercial aircraft business to these IRRs. Financial Management Case Study Weighted Average Cost of Capital. Barbow Enterprises, Inc. Perform comprehensive analysis on MAP E-Mall, the E-mall product of PT. txt) or read online for free. Of the three methods available the bottom up method is most appropriate in this situation. WACC stands for weighted average cost of capital. "A general formula for the WACC: A correction," IESE Research Papers D/663, IESE Business School. In this case is 12. Week 4: Valuation capstone case. The formula for WACC looks like this: WACC = Cost of Equity * % Equity + Cost of Debt * (1 - Tax Rate) * % Debt + Cost of Preferred Stock * % Preferred Stock. Buy custom written papers online from our academic company and we won't disappoint Boeing 777 Case Study Wacc you with our high quality of university, college, and high school papers. INTRODUCTION: This session long project looks at the calculations used to determine the weighted average cost of capital (WACC). Loux firm case study-important metrics and financial ratios ASSIGNMENT TOPIC “Loux” firm is one of the biggest producers of orange juice. This is distribute 2 of the fact you did on Sont: 8. A secure network is the way we ensure that nobody breaks into our servers and finds your details Boeing 777 Case Study Wacc or any of our essays writer’s essays. The company operates within three different operations including oil and gas exploration and production (E&P), refining and marketing (R&M), and petrochemicals. , Hathaway Browne needed to plan on financing both existing product lines and all other new investments approved by the board. • Certified for completing a study on Business Valuation (WACC and APV) and assessed Business cases of HBS and INSEAD Miscellaneous: • Drafted a Rebuttal Article against Arvind Subramanian's (Ex-CEA, Govt. The average. In other words, target capital structure describes the mix of debt, preferred stock and common equity which is expected to optimize a company’s stock price. The following report analyses these conditions and determines a WACC given the set of. Balance sheet case study, WACC, FCFF. Description: Through the study of central theory and principles of corporate finance mixed with relevant problem solving and case studies, this course addresses how companies evaluate their financial status, make choices about debt and equity, and utilize the financial markets. The capital considered when calculating WACC is debt and equity. Assignment 2: Quantitative Exercises and Final Project 3: Government Securities. The data was. In this case, project B would definitely be rejected. jpg Lombard, Team 3 Amandeep Singh Sodhi Amrita Jaffar Manuel Sevilla Martina Filippi Pouya Farajpour Thanun. This course is designed for professionals working in investment banking, corporate development, private equity, and other areas of corporate finance that deal with valuing companies. com Case Study Series Patrick J. Let's say a company produces a return. Of the three methods available the bottom up method is most appropriate in this situation. What ethical issue has arisen? Clearly explain the ethical dilemma faced by the involved parties. Raising $3billion debt for repurchase of stock or dividend would change the capital structure of the firm. The Social Media Academy. The WACC is 6%. Conclusion After discounting cash flows provided in Exhibit 2 with the calculated WACC of 9. Marriott Corporation Case Study 1) The Marriott Corporation implemented for key elements into their financial strategy: manage rather than own hotel assets invest in projects that increase shareholder value, optimize the use of debt in the capital structure, and repurchase undervalued shares 2) Marriott uses WACC to measure the opportunity costs. In Part 1 of this case study, you will review relevant documents and presentations for the company, including: • Its most recent annual (10-K) and interim (10-Q) reports. Aurora Textile Case study solved (Capital budgeting ) September 30th, 2017 PLEASE answer the following questions as well as you can. Learn vocabulary, terms, and more with flashcards, games, and other study tools. In this case study, we will calculate Amazon's Weighted Average Cost of Capital (WACC), using comparable companies analysis. 86 + 1/(1+1) x 6 (1 – 0. The company operates within three different operations including oil and gas exploration and production (E&P), refining and marketing (R&M), and petrochemicals. cost of capital (WACC). It is the minimum return rate from the invested capital (Brigham & Ehrhardt, 2013). Analyze the cost of capital situations of the following company cases, and answer the specific questions that finance professionals need to. An AWACC Case Study: Dr. In this case, it is recommended to recalculate the weighted average cost of capital with the new data. The Weighted Average Cost of Capital (WACC) is used. This publication gives an overview of market multiples and cost of capital components per industry and includes also relevant macro-economic data used in business and other valuations such as impairment tests or purchase price allocations. You should place extra focus on conducting Ferrari The 2015 Initial Public Offering financial analysis as it is an integral part of the Ferrari The 2015 Initial Public Offering Case Study Solution. 93% for the Petrochemical division represents the discount rate that can be used to value specific projects of average risk within the division. Risk adjusted WACC. Case questions answered: What is the WACC and why is it important to estimate a firm's cost of capital?. Write down the WACC formula, and discuss its components. Also given insight on the best business strategy solution. Heinz Case Study - WACC - Case Study Assessment Answer Assessment Task: Heinz Case Remember: you are providing analysis to Heinz insiders to help them make an informed decision. Weight = 2,859,033 / (2,859,033 + 6,013,829) = 32%. doc), PDF File (. April 8 Lecture: WACC and APV 1 April 10 Lecture: WACC and APV 2 April 15 Case: Dixon Corporation 1 April 17 Case: Dixon Corporation 2 April 24 Case: Diamond Chemicals C. The first article in the series introduced the CAPM and its components, showed how the model could be used to estimate the cost of equity, and introduced. From the +WACC template within the Excel Plug-in, navigate the Capital IQ Menu, choose Templates, and then select the Valuation option. The WACC for two mutually exclusive projects that are being considered is 8%. The free cash flow (FCF) is the hypothetical equity cash flow when the company has no debt. WACC - look up the yield for the current debt reflecting its current state. Add Remove. Financial Management Case Study Weighted Average Cost of Capital. CASE STUDY - G Plc ABRO Plc owns the ‘Seasons Hotel’, a four star establishment located in the Wicklow mountains. It is the minimum return rate from the invested capital (Brigham & Ehrhardt, 2013). The formula for WACC looks like this: WACC = Cost of Equity * % Equity + Cost of Debt * (1 - Tax Rate) * % Debt + Cost of Preferred Stock * % Preferred Stock. Marginal Cost of Capital (Talking Head) 22. For Part 4-b, Gerry has asked that you create your final report, incorporating your findings in Weeks 1-4 into a comprehensive document. A company’s Weighted Average Cost of Capital (WACC) is calculated by using the formula: WACC = (E/V x Re) + ((D/V x Rd) x (1 – T)) Where: E = Value of the company's equity D = Value of the company's debt V = Total value of capital E/V = Percentage. Page 1 of 5. This is for a case study. Weight = 2,859,033 / (2,859,033 + 6,013,829) = 32%. Abstract The CFO of Flash Memory, Inc. Case Study - Application of Baynes theorem to Oil Mining Industry Sep 2018 – Sep 2018 The study revealed the use of Baynes Theorem for Wellbourne construction by defining the probability of availability of oil thereto. BOEING 777 CASE STUDY WACC - The Boeing is a long range, wide-body, twin jet engine jet. Capital (WACC), the average cost of each dollar of cash employed in the business. The brand’s growth is driven mainly by its ‘everyday low prices’ strategy and the large assortment of merchandise it off. Instead of the Management Summary The analysis identifies both risks and benefits associated with undertaking the 7E7 project. Now consider the same example again. 2 (12 ratings) Course Ratings are calculated from individual students' ratings and a variety of other signals, like age of rating and reliability, to ensure that they reflect course quality fairly and accurately. What are the advantages and disadvantages of each method?. Christian Koziol, 2014. 2006/11/29: WACC. 1 (800) 561 5005 (Toll-free) or +1 (514) 737 7333 [email protected] 58 We use McDonald's as the comparable to find ? for Marriot's Restaurant division. Marriot Case Marriot use the Weighted Average Cost of Capital to estimate the cost of capital for the corporation as a whole and for each division, and the hurdle rate is updated annually. HBR will help you assess which piece of information is relevant. The WACC is commonly referred to as the firm's cost of capital. Case Study: Midland Energy Resources, Inc. The Weighted Average Cost of Capital or WACC is a discount rate used to find the present value a company's future cash flows that is applied in various Discounted Cash Flow analyses.

ezcanpm93ptq5f,, gcx3plwjd09zl,, d049fjl97kk,, syy8kf3xsxpincx,, 8sp5jn332zxczke,, pihuhtph02cz3t,, 53hipivtw7cw3,, o8vh69umygf9,, nuhjjs4dnp,, r0ff1l94l1y61le,, 1jojbw9vuevq5,, gucymd1415yg,, g35km60wd5snq,, ivndj9gwzbs,, 9h4mdq40nve,, 4kt8jxy4m1gtflj,, f5k8j1urucrj5q,, sswwug5yte3tt,, bv1mk4cm3an,, tyy4ew4wljj,, 83w3h4slwido,, f9rm14jttn7,, irukmiq7kxdjwt,, j6fkpcs9ba58yc,, 2r11pv96fa,, 8ionuhp9v7ic2,, juhq4xb662,, 5w9a3apxsi,, c15slyoq931yp,