Quantitative Problem 1: Assume today is December 31, 2016. Barrington Industries expects that its 2017 after-tax operating income [EBIT(1 – T)] will be $410 million and its 2017 depreciation expense will be $70 million. Barrington's 2017 gross capital expenditures are expected to be $120 million and the change in its net operating working capital for 2017 will be $20 million. The firm's free cash flow is expected to grow at a constant rate of 5.5% annually. Assume that its free cash flow occurs at the end of each year. The firm's weighted average cost of capital is 8.2%; the market value of the company's debt is $2.75 billion; and the company has 170 million shares of common stock outstanding. The firm has no preferred stock on its balance sheet and has no plans to use it for future capital budgeting projects. Using the free cash flow valuation model, what should be the company's stock price today (December 31, 2016)? Round your answer to the nearest cent. Do not round intermediate calculations. $ per share(Answer)
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year 1 2 3 4 5 FCF -$22.06 $37 $43 $51.7 $55.6 The weighted average cost of capital is 12%, and the FCFs are expected to continue growing at a 3% rate after Year 5. The firm has $26 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 18 million shares outstanding. What is the value of the stock price today (Year 0)? Round your answer to the nearest cent. Do not round intermediate calculations. $ per share(Answer)
| Barrington | 2017 |
| EBIT x (1 - T) | 410 |
| Depreciation | 70 |
| NWC | -20 |
| FC | -120 |
| FCF | 340 |
| Firm Value | $ 12,593 |
| Equity | $ 9,843 |
| Stock Price | $ 57.90 |
FCF = EBIT x (1 - T) + Depreciation - NWC - FC = 340
Firm Value = FCF / (r - g) = 340 / (8.2% - 5.5%) = $12,593
Equity = Firm Value - Debt = 12,593 - 2,750 = 9,843
Share Price = 9,843 / 170 = $57.90
Hadley's Terminal Value, TV = FCF5 x (1 + g) / (r - g) = 55.6 x 1.03 / (12% - 3%) = $636.31
Firm Value = FCF1 / (1 + r) + FCF2 / (1 + r)^2 + ... + (FCF5 + TV) / (1 + r)^5
= -22.06 / 1.12 + 37 / 1.12^2 + 43 / 1.12^3 + 51.7 / 1.12^4 + (55.6 + 636.31) / 1.12^5
= $465.87
Equity = Firm - Debt = 465.87 - 26 = $439.87
Share Price = 439.87 / 18 = $24.44
Get Answers For Free
Most questions answered within 1 hours.