expect Tiger Company will pay a dividend of $60 million and repurchase $90 million of its common shares next year (Year 1) with both expected to grow 6% in Year 2 and 7% in Year 3. If you expect the company to be sold for $15 billion at the end of Year 3, and you have calculated the cost of equity to be 7.6%, what do you estimate the true value of the company’s net worth to be now?
First draw a timeline
Repurchase of share will result in cash inflow only. Share price today is nothing but present value of all cash inflow
Statement showing company’s net worth now
Year | Dividend | Repurchase of shares | Price of company after 3 years | Total cash inflow | PVIF @ 7.6% | PV |
A | B | C | D =A + B+ C | E | F = D x E | |
1 | 60.00 | 90.00 | 150.0000 | 0.9294 | 139.41 | |
2 | 63.60 | 95.40 | 159.0000 | 0.8637 | 137.33 | |
3 | 68.05 | 102.08 | 15000 | 15170.1300 | 0.8027 | 12177.34 |
Value of company today | 12454.08 |
Thus networth of company today = $12454 million
Timeline of cash inflow
Amount in million
Get Answers For Free
Most questions answered within 1 hours.