Question

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. If Smith and T Co.’s weighted average cost of capital (WACC) is 10.62%, what is the current total firm value of Smith and T Co.? (Note: Round all intermediate calculations to two decimal places.)

$18,348.63 million

$141,635.44 million

$153,279.99 million

$118,029.53 million

Smith and T Co.’s debt has a market value of $88,522 million, and Smith and T Co. has no preferred stock. If Smith and T Co. has 225 million shares of common stock outstanding, what is Smith and T Co.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$393.43

$144.26

$131.14

$130.14

Homework Answers

Answer #1

11).


FCF1 = $6,020.00 million

FCF2 = FCF1 x (1+23.80%)
= $6,020.00 million x 1.238
= $7,452.76 million

FCF3 = FCF2 x (1+23.80%)
= $7,452.76 million x 1.238
= $9,226.52 million

FCF4 = FCF3 x (1+3.54%)
= $9,226.52 million x 1.0354
= $9,553.14 million

Firm value = 6020/(1+0.1062)+7452.76/(1+0.1062)^2+9226.52/(1+0.1062)^3+(9553.14/(1+0.1062)^3)*(1/(0.1062-0.0354))
= 5442.05+6090.46+6816.12+99680.89
= $118,029.53 million


Firm value = Equity value + Debt value

Equity value = Firm value - Debt
= $118,029.53 million - $88,522 million
= $29,507.53 million

Intrinsic value per share = Equity value / Total shares outstanding
= $29,507.53 million / 225 million
= $131.14

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
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...
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...
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...
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...
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...
The corporate valuation model, the price-to-earnings (P/E) multiple approach, and the economic value added (EVA) approach...
The corporate valuation model, the price-to-earnings (P/E) multiple approach, and the economic value added (EVA) approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend-based valuation that you’ve done in previous problems, but it focuses on a firm’s free cash flows (FCFs) instead of its dividends. Some firms don’t pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model. Charles Underwood Agency Inc. has an...
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