Question

EF company wishes to assess the value of its AS Devision. The AS Devision’s estimated free...

EF company wishes to assess the value of its AS Devision. The AS Devision’s estimated free cash flow for shareholders (ECF) each year 2020 through 2023 is given in the following table. Beyond 2023 to infinity, the firm expects its free cash flow to grow at 3% annually. The required ate of retyrn by shareholders is equal 12%

year

FCF

2020

700 000

2021

1 200 000

2022

1 100 000

2023

1 200 000

  1. Use the ECF valuation model to estimate the value of entire AS Devision.
  2. AS Division is a public company and it has 500 000 shares outstanding. Use your findings from part a to calculate its value per share.

Homework Answers

Answer #1
Value of firm is equal to present value of future cash flows
Value in case of infinite cash flows = Cash flows next year / Ke - g
Here g = 3% and Ke = 12%
yr CF PVF DCF
2020 700000 0.893               6,25,000
2021 1200000 0.797               9,56,633
2022 1100000 0.712               7,82,958
2023 1200000 0.636               7,62,622
2024 to Inf 1236000 0.636         1,37,33,333
        1,68,60,546
Number of shares outstanding = 500000
Value per share = 16860546/500000
Value per share = 33.721
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
Free cash flow valuation   Nabor Industries is considering going public but is unsure of a fair...
Free cash flow valuation   Nabor Industries is considering going public but is unsure of a fair offering price for the company. Before hiring an investment banker to assist in making the public​ offering, managers at Nabor have decided to make their own estimate of the​ firm's common stock value. The​ firm's CFO has gathered data for performing the valuation using the free cash flow valuation model. The​ firm's weighted average cost of capital is 13%​, and it has $2,170,000 of...
Using the free cash flow valuation model to price an IPO Personal Finance Problem: Assume that...
Using the free cash flow valuation model to price an IPO Personal Finance Problem: Assume that you have an opportunity to buy the stock of​ CoolTech, Inc., an IPO being offered for ​$5.15 per share. Although you are very much interested in owning the​ company, you are concerned about whether it is fairly priced. To determine the value of the​ shares, you have decided to apply the free cash flow valuation model to the​ firm's financial data that​ you've accumulated...
eBook Horizon Value of Free Cash Flows JenBritt Incorporated had a free cash flow (FCF) of...
eBook Horizon Value of Free Cash Flows JenBritt Incorporated had a free cash flow (FCF) of $72 million in 2019. The firm projects FCF of $235 million in 2020 and $650 million in 2021. FCF is expected to grow at a constant rate of 4% in 2022 and thereafter. The weighted average cost of capital is 10%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example,...
Worrall and Company, is considering going public but is unsure of a fair offering price for...
Worrall and Company, is considering going public but is unsure of a fair offering price for the company. Before hiring an investment banker to assist in making the public offering, managers at Englander have decided to make their own estimate of the firm’s common stock value. The firm’s CFO has gathered data for performing the valuating using the free cash flow valuation model.       The firm’s weighted average cost of capital is 12%, and it has $2,750,000 of debt at...
1.)Seagate Technology is a global leader in data storage solutions and a​ high-yield dividend payer. From...
1.)Seagate Technology is a global leader in data storage solutions and a​ high-yield dividend payer. From 2015 through 2019​, Seagate paid the following​ per-share dividends: Year             Dividen 2019           2.56 2018           2.29 2017            1.82 2016            1.18 2015             1.56 Assume that the historical annual growth rate of Seagate dividends is an accurate estimate of the future constant annual dividend growth rate. Use a 21​%    required rate of return to find the value of​ Seagate's stock immediately after it paid its2019   dividend of$2.56...
You have married into a family business and you are in charge of the finances. Your...
You have married into a family business and you are in charge of the finances. Your father-in-law is considering an IPO and has asked you to come up with estimates for the equity value. Here are the figures you have been able to come up with so far: 2020 free cash flow: $9.0MM 2021 free cash flow: $9.8MM 2022 free cash flow: $10.5MM Annual FCF growth after 2022: 4% 2020 EBITDA: $9.5MM 2020 earnings: $6.0MM Company WACC (discount rate): 12%...
1. You have married into a family business and you are in charge of the finances....
1. You have married into a family business and you are in charge of the finances. Your father-in-law is considering an IPO and has asked you to come up with estimates for the equity value. Here are the figures you have been able to come up with so far: (12 pt.s) a) 2020 free cash flow: $9.0MM b) 2021 free cash flow: $9.8MM c) 2022 free cash flow: $10.5MM d) Annual FCF growth after 2022: 4% e) 2020 EBITDA: $9.5MM...
JenBritt Incorporated had a free cash flow (FCF) of $94 million in 2019. The firm projects...
JenBritt Incorporated had a free cash flow (FCF) of $94 million in 2019. The firm projects FCF of $255 million in 2020 and $640 million in 2021. FCF is expected to grow at a constant rate of 5% in 2022 and thereafter. The weighted average cost of capital is 8%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1 million should be...
JenBritt Incorporated had a free cash flow (FCF) of $96 million in 2019. The firm projects...
JenBritt Incorporated had a free cash flow (FCF) of $96 million in 2019. The firm projects FCF of $250 million in 2020 and $590 million in 2021. FCF is expected to grow at a constant rate of 4% in 2022 and thereafter. The weighted average cost of capital is 9%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1 million should be...
JenBritt Incorporated had a free cash flow (FCF) of $94 million in 2019. The firm projects...
JenBritt Incorporated had a free cash flow (FCF) of $94 million in 2019. The firm projects FCF of $235 million in 2020 and $470 million in 2021. FCF is expected to grow at a constant rate of 4% in 2022 and thereafter. The weighted average cost of capital is 9%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1 million should be...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT