Question

Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dozier's weighted average cost of capital is WACC = 13%.

	Year
	1	2	3
Free cash flow ($ millions)	-$20	$30	$40

1. What is Dozier's horizon value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places.
   
   
2. What is the current value of operations for Dozier? Do not round intermediate calculations. Round your answer to two decimal places.
   
   
   
3. Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Do not round intermediate calculations. Round your answer to the nearest cent.

Answer 1

a.Dozier's Horizon Value

Horizon Value = CF in Year 3(1 + g) / (Ke – g)

= $40(1 + 0.06) / (0.13 – 0.06)

= $42.40 / 0.07

= $605.71

b.Current value of operations for Dozier

Current value of operations for Dozier = CF1/(1+r)¹ + CF2/(1+r)² + CF3/(1+r)³ + HV/(1+r)³

= -$20/(1+0.13)¹ + $20/(1+0.13)² + $40/(1+0.13)³ + $605.71/(1+r)³

= -$17.70 + $23.49 + $27.72 + $419.79

= $453.31 Million

c.Intrinsic price per share

Intrinsic price per share = Value of Common Shares / Number of stocks outstanding

= [Value of operation + Marketable securities – Debt] / Number of stocks outstanding

= [$453.31 + 10 – 100] / 10 Million shares

= $363.31 / 10 Million shares

= $36.33 per share