Question

You are valuing Soda City Inc. It has $132 million of debt, $77 million of cash,...

You are valuing Soda City Inc. It has $132 million of debt, $77 million of cash, and 182 million shares outstanding. You estimate its cost of capital is 9.8%. You forecast that it will generate revenues of $726 million and $774 million over the next two years, after which it will grow at a stable rate in perpetuity. Projected operating profit margin is 33%, tax rate is 24%, reinvestment rate is 46%, and terminal EV/FCFF exit multiple at the end of year 2 is 11. What is your estimate of its share price? Round to one decimal place.

Homework Answers

Answer #1

Given for Soda City Inc.

forecast that it will generate revenues of $726 million and $774 million over the next two years. Projected operating profit margin is 33%, tax rate is 24%, reinvestment rate is 46%, and terminal EV/FCFF exit multiple at the end of year 2 is 11

So, EBIT in year 1 = 33% of 726 = $239.58 million

FCFF in year 1 = EBIT*(1-t)*(1-reinvestment rate) = 239.58*(1-0.24)*(1-0.46) = $98.3236 million

Simmilarly EBIT for year 2 = 33% of 774 = $255.42 million

FCFF in year 2 = 255.42*(1-0.24)*(1-0.46) = $104.8244 million

Company's cost of capital Kc = 9.80%

terminal exit value for this company is 11

So, terminal value of the company = 11*104.8244 = $1153.0680 million

So, enterprise value is PV of FCFF and TV discounted at Kc

So, EV0 = FCFF1/(1+Kc) + FCFF2/(1+Kc)^2 + TV/(1+Kc)^2

EV0 = 98.3236/1.098 + 104.8244/1.098^2 + 1153.0680/1.098^2 = $1132.92 million

Value of equity is calculated as:

Value of equity = Enterprise value - Debt + cash = 1132.92 - 132 + 77 = $1077.92 million

Thus market value of equity = $1077.92 million

So stock price per share = Market value of equity/number of shares = 1077.92/182 = $5.92 per share

So, company stock price today = $5.92 per share.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
You are valuing Soda City Inc. It has $132 million of debt, $77 million of cash,...
You are valuing Soda City Inc. It has $132 million of debt, $77 million of cash, and 182 million shares outstanding. You estimate its cost of capital is 9.8%. You forecast that it will generate revenues of $726 million and $774 million over the next two years, after which it will grow at a stable rate in perpetuity. Projected operating profit margin is 33%, tax rate is 24%, reinvestment rate is 46%, and terminal EV/FCFF exit multiple at the end...
You are valuing Soda City Inc. It has $111 million of debt, $86 million of cash,...
You are valuing Soda City Inc. It has $111 million of debt, $86 million of cash, and 161 million shares outstanding. You estimate its cost of capital is 11.9%. You forecast that it will generate revenues of $709 million and $791 million over the next two years, after which it will grow at a stable rate in perpetuity. Projected operating profit margin is 24%, tax rate is 28%, reinvestment rate is 29%, and terminal EV/FCFF exit multiple at the end...
You are valuing Soda City Inc. It has $110 million of debt, $90 million of cash,...
You are valuing Soda City Inc. It has $110 million of debt, $90 million of cash, and 140 million shares outstanding. You estimate its cost of capital is 12.4%. You forecast that it will generate revenues of $700 million and $800 million over the next two years, after which it will grow at a stable rate in perpetuity. Projected operating profit margin is 20%, and the tax rate is 30%. Each year, deprecation is $4mm and capital expenditures including the...
You are valuing Soda City Inc. It has $150 million of debt, $70 million of cash,...
You are valuing Soda City Inc. It has $150 million of debt, $70 million of cash, and 200 million shares outstanding. You estimate its cost of capital is 8.0%. You forecast that it will generate revenues of $740 million and $760 million over the next two years. Projected operating profit margin is 40%, tax rate is 20%, reinvestment rate is 60%, and terminal exit value multiple at the end of year 2 is 8. What is your estimate of its...
1. A company is projected to generate free cash flows of $159 million next year and...
1. A company is projected to generate free cash flows of $159 million next year and $204 million at the end of year 2, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 9.7%. It has $171 million worth of debt and $51 million of cash. There are 27 million shares outstanding. If the exit multiple for this company's free cash flows (EV/FCFF) is 5.1, what's your estimate of the company's...
A company is projected to generate free cash flows of $85 million per year for the...
A company is projected to generate free cash flows of $85 million per year for the next two years, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 11%. It has $250 million of debt and $12 million in cash. There are 30 million shares outstanding. Comparable companies trade at an average EV/FCFF multiple of 9. Using the exit multiple method for terminal value and DCF for the rest, what is...
A company is projected to generate free cash flows of $46 million per year for the...
A company is projected to generate free cash flows of $46 million per year for the next two years, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 11.6%. It has $23 million worth of debt and $7 million of cash. There are 13 million shares outstanding. If the exit multiple for this company's free cash flows (EV/FCFF) is 14, what's your estimate of the company's stock price? Round to one...
9. Frank Martin Bread Company is projected to generate free cash flows of $80 million per...
9. Frank Martin Bread Company is projected to generate free cash flows of $80 million per year for the next two years, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 11%. It has $250 million of debt and $12 million in cash. There are 30 million shares outstanding. Comparable companies trade at an average EV/FCFF multiple of 9. Using the exit multiple method for terminal value and DCF for the...
Frank Martin Bread Company is projected to generate free cash flows of $90 million per year...
Frank Martin Bread Company is projected to generate free cash flows of $90 million per year for the next two years, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 7%. It has $250 million of debt and $12 million in cash. There are 30 million shares outstanding. Comparable companies trade at an average EV/FCFF multiple of 9. Using the exit multiple method for terminal value and DCF for the rest,...
Frank Martin Bread Company is projected to generate free cash flows of $90 million per year...
Frank Martin Bread Company is projected to generate free cash flows of $90 million per year for the next two years, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 9%. It has $250 million of debt and $12 million in cash. There are 30 million shares outstanding. Comparable companies trade at an average EV/FCFF multiple of 9. Using the exit multiple method for terminal value and DCF for the rest,...