Question

Marshall Law firm expects to generate free-cash flows of $200,000 per year for the next five...

Marshall Law firm expects to generate free-cash flows of $200,000 per year for the next five years. Beyond that time, free cash flows are expected to grow at a constant rate of 5 % per year forever. If the firm's weighted average cost of capital is 15 %, the market value of the firm's debt is $500,000, the market value of its preferred stock is $200,000 and the firm has a half million shares of common stock outstanding, what is the value of its common stock?

Please solution step by step

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

Cash flows after 6th year= CF* (1+g)= 200,000 *(1+0.05)= 210000

Terminal cash flow >= year 5= FCF/ (r-g) = 210000 / (0.15-0.05) = 2100,000

Discounting the terminal cash flow to present = 2100000/(1+0.15)^15 = 1044071.144

Present value cash flow for 1 to 5 years is 200000*PVIFA(15%,5 Years) = 200000*(3.352155098) = 670431.0196

Total PV= Present value cash flow for 1 to 5 years + terminal cash flow = 1044071.144+670431.0196 = 1714502.1636

Value of equity = (Total PV- Debt)/ Shares outstading = (1714502.1636- 500000 )/ 500000

Hence value of share = 2.4290043272

SImply VPS of Marshall Law firm = $2.43

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The Printer Company has a historical growth in its free cash flows of 3%. However, with...
The Printer Company has a historical growth in its free cash flows of 3%. However, with the addition of new plant and equipment, free cash flows are expected to grow 8% in year 1, 5% in year 2, and 4% thereafter. The firm's last free cash flow was $200,000. The firm has a required rate of return of 10%. The market value of non-operating assets is $900,000. The market value of the firm's debt is $1,500,000 and the market value...
Consider a firm that will generate cash flows of $1M for each of the next 3...
Consider a firm that will generate cash flows of $1M for each of the next 3 years. After that, the cash flows will grow at 6% per year forever. What is the value of the firm if the cost of capital is 10%?"
"Consider a firm that will generate cash flows of $1M for each of the next 3...
"Consider a firm that will generate cash flows of $1M for each of the next 3 years. After that, the cash flows will grow at 6% per year forever. What is the value of the firm if the cost of capital is 10%?"
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...
Praxis Corp. is expected to generate a free cash flow (FCF) of $7,890.00 million this year...
Praxis Corp. is expected to generate a free cash flow (FCF) of $7,890.00 million this year ( FCF1 = $7,890.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years ( FCF2 and FCF3 ). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever ( FCF4 ). If Praxis Corp.’s weighted average cost of capital (WACC) is 7.38%,...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five​...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five​ years: Year 1 2 3 4 5 FCF​ ($ million) 51.8 67.6 77.2 75.2 81.3 ​Thereafter, the free cash flows are expected to grow at the industry average of 3.6% per year. Using the discounted free cash flow model and a weighted average cost of capital of 13.5%​: a.  Estimate the enterprise value of Heavy Metal. b.  If Heavy Metal has no excess​ cash,...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($millions) 53 68 78 75 82 After then, the free cash flows are expected to grow at the industry average of 4% per year (continuation value). Using the discounted free cash flow model and a weighted average cost of capital of 14%, estimate the approximate share price for Heavy Metal if the firm has $50 million...
The XYZ Company has a historical growth in its free cash flows of 4% with little...
The XYZ Company has a historical growth in its free cash flows of 4% with little variability. With the addition of a new plant and equipment, however, you expect that free cash flows will grow 7% in year 1, 5% in year 2, and 5% thereafter. The firm’s last free cash flow was $175,000. The firm has a required rate of return of 10%. The book value of operating assets is $1,000,000. The market value of non-operating assets is $900,000....
Marpor Industries has no debt and expects to generate free cash flows of $ 16 million...
Marpor Industries has no debt and expects to generate free cash flows of $ 16 million each year. Marpor believes that if it permanently increases its level of debt to $ 45 ​million, the risk of financial distress may cause it to lose some customers and receive less favorable terms from its suppliers. As a​ result, Marpor's expected free cash flows with debt will be only $ 15 million per year. Suppose​ Marpor's tax rate is 40 %​,the​ risk-free rate...
Scampini Technologies is expected to generate $50 million in free cash flow next year, and FCF...
Scampini Technologies is expected to generate $50 million in free cash flow next year, and FCF is expected to grow at a constant rate of 6% per year indefinitely. Scampini has no debt or preferred stock, and its WACC is 11%. If Scampini has 45 million shares of stock outstanding, what is the stock's value per share? Round your answer to two decimal places. Each share of common stock is worth $____ , according to the corporate valuation model.
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT