Question

11. More on the corporate valuation model Galaxy Corp. is expected to generate a free cash...

11. More on the corporate valuation model

Galaxy Corp. is expected to generate a free cash flow (FCF) of $14,415.00 million this year (FCF₁ = $14,415.00 million), and the FCF is expected to grow at a rate of 26.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 4.26% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Galaxy Corp.’s weighted average cost of capital (WACC) is 12.78%, what is the current total firm value of Galaxy Corp.? (Note: Round all intermediate calculations to two decimal places.)

$324,026.88 million

$43,088.26 million

$238,934.47 million

$286,721.36 million

Galaxy Corp.’s debt has a market value of $179,201 million, and Galaxy Corp. has no preferred stock. If Galaxy Corp. has 525 million shares of common stock outstanding, what is Galaxy Corp.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$341.33

$113.78

$112.78

$125.16

Homework Answers

Answer #1

a)
FCF1 = $14,415
FCF2 = $14,415 * (1 + 26.20%) = $18,191.73
FCF3 = $18,191.73 * (1+26.20%) = $22,957.96326
FCF4 = $22,957.96326 * (1 + 4.26%) = $23,935.97249

Value after year 3 = FCF4 / (WACC - g)
= $23,935.97249 / (0.1278 - 0.0426)
= $280,938.6443

Current value of firm = ($14,415 / 1.1278) + ($18,191.73 / 1.1278^2) + ($22,957.96326 / 1.1278^3) + ($280,938.6443 / 1.1278^3)
= $12,781.5216 + $14,302.42968 + $16,004.3148 + $195,846.2281
= $238,934.47 million

Current value of firm = $238,934.47 million


b)
Intrinsic value per share =(current total value - debt) / common stock outstanding
= ($238,934.47 - $179,201) / 525
= $113.78

Intrinsic value per share = $113.78

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
11. More on the corporate valuation model Qwerty Logistics Corp. is expected to generate a free...
11. More on the corporate valuation model Qwerty Logistics Corp. is expected to generate a free cash flow (FCF) of $7,600.00 million this year (FCF₁ = $7,600.00 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). Assume the firm has no nonoperating assets. If...
11. More on the corporate valuation model Smith and T Co. is expected to generate a...
11. More on the corporate valuation model Smith and T Co. is expected to generate a free cash flow (FCF) of $6,020.00 million this year (FCF₁ = $6,020.00 million), and the FCF is expected to grow at a rate of 23.80% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.54% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets....
Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $7,295.00 million this...
Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $7,295.00 million this year (FCF1FCF1 = $7,295.00 million), and the FCF is expected to grow at a rate of 26.20% over the following two years (FCF2FCF2 and FCF3FCF3). After the third year, however, the FCF is expected to grow at a constant rate of 4.26% per year, which will last forever (FCF4FCF4). If Extensive Enterprise Inc.’s weighted average cost of capital (WACC) is 12.78%, what is the...
Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $2,450.00 million this...
Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $2,450.00 million this year (FCF₁ = $2,450.00 million), and the FCF is expected to grow at a rate of 21.40% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.82% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Extensive Enterprise Inc.’s weighted average cost of...
1. 123 Warehousing is expected to generate a free cash flow (FCF) of $5,730.00 million this...
1. 123 Warehousing is expected to generate a free cash flow (FCF) of $5,730.00 million this year (FCF₁ = $5,730.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If 123 Warehousing’s weighted average cost of capital...
1.Smith and T Co. is expected to generate a free cash flow (FCF) of $5,500.00 million...
1.Smith and T Co. is expected to generate a free cash flow (FCF) of $5,500.00 million this year (FCF₁ = $5,500.00 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). Assume the firm has no nonoperating assets. If Smith and T Co.’s weighted average...
Ankh-Sto Associates Co. is expected to generate a free cash flow (FCF) of $11,880.00 million this...
Ankh-Sto Associates Co. is expected to generate a free cash flow (FCF) of $11,880.00 million this year (FCF₁ = $11,880.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Ankh-Sto Associates Co.’s weighted average cost of...
Globo-Chem Co. is expected to generate a free cash flow (FCF) of $9,980.00 million this year...
Globo-Chem Co. is expected to generate a free cash flow (FCF) of $9,980.00 million this year (FCF₁ = $9,980.00 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). Assume the firm has no nonoperating assets. If Globo-Chem Co.’s weighted average cost of capital (WACC)...
Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $7,470.00 million...
Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $7,470.00 million this year (FCF₁ = $7,470.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Omni Consumer Products Co.’s weighted average...
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%,...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT