Question

Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 10% rate. Dozier's weighted average cost of capital is WACC = 13%. Year 1 2 3 Free cash flow ($ millions) -$20 $30 $40 What is Dozier's horizon value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. $ million What is the current value of operations for Dozier? Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. $ million Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Do not round intermediate calculations. Round your answer to the nearest cent. $

Answer #1

**Dozier's Horizon
Value**

Horizon Value = CF in Year 3(1+g) / (Ke – g)

= $40(1 + 0.10) / (0.13 – 0.10)

= $44.00 / 0.03

= $1,466.67

“Dozier's Horizon Value = $1,466.67”

**Current value of
operations for Dozier**

Current value of operations for Dozier = CF1/(1 + r)^{1}
+ CF2/(1 + r)^{2} + CF3/(1 + r)^{3} + HV/(1 +
r)^{3}

= -$20/(1 + 0.13)^{1} + $20/(1 + 0.13)^{2} +
$40/(1 + 0.13)^{3} + $1,466.67/(1 + 0.13)^{3}

= [-$20 / 1.13] + [$30 / 1.2769] + [$40 / 1.44290] + [$1,466.67 / 1.44290]

= -$17.70 + $23.49 + $27.72 + $1,016.47

= $1,049.99 Million

**“Current value of operations for Dozier = $1,049.99
Million”**

**Intrinsic price per
share**

Intrinsic price per share = [Value of operation + Marketable securities – Debt] / Number of stocks outstanding

= [$1,049.99 Million + $10 Million – $100 Million] / 10 Million shares

= $959.99 Million / 10 Million shares

= $96.00 per share

**“Intrinsic price per share =
$96.00 per share”**

Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 10% rate. Dozier's weighted average cost of capital is
WACC = 18%.
Year
1
2
3
Free cash flow ($ millions)
-$20
$30
$40
What is Dozier's horizon value? (Hint: Find the value
of all free cash flows beyond Year 3 discounted back to Year 3.)
Enter your...

Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 9% rate. Dozier's weighted average cost of capital is WACC
= 15%. Year 1 2 3 Free cash flow ($ millions) -$20 $30 $40
a) What is Dozier's horizon value? (Hint: Find the value of all
free cash flows beyond Year 3 discounted back to Year 3.) Enter...

Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 6% rate. Dozier's weighted average cost of capital is WACC
= 14%. Year 1 2 3 Free cash flow (millions of dollars) -$20 $30 $40
What is Dozier's horizon value? (Hint: Find the value of all free
cash flows beyond Year 3 discounted back to Year 3.) Enter...

Free Cash Flow Valuation
Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 5% rate. Dozier's weighted average cost of capital is WACC
= 17%.
Year
123
Free cash flow ($ millions)-$20$30$40
What is Dozier's horizon value? (Hint: Find the value of all
free cash flows beyond Year 3 discounted back to Year 3.) Enter
your answers...

Free Cash Flow Valuation
Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 10% rate. Dozier's weighted average cost of capital is
WACC = 13%.
Year
1
2
3
Free cash flow ($ millions)
-$20
$30
$40
What is Dozier's horizon value? (Hint: Find the value
of all free cash flows beyond Year 3 discounted back to...

Free Cash Flow Valuation
Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 5% rate. Dozier's weighted average cost of capital is WACC
= 15%.
Year
1
2
3
Free cash flow ($ millions)
-$20
$30
$40
What is Dozier's horizon value? (Hint: Find the value
of all free cash flows beyond Year 3 discounted back to...

Free Cash Flow
Valuation
Dozier Corporation is
a fast-growing supplier of office products. Analysts project the
following free cash flows (FCFs) during the next 3 years, after
which FCF is expected to grow at a constant 6% rate. Dozier's
weighted average cost of capital is WACC = 13%.
Year
1
2
3
Free cash flow ($ millions)
-$20
$30
$40
What is Dozier's
horizon value? (Hint: Find the value of all free cash
flows beyond Year 3 discounted back to...

Free Cash Flow Valuation
Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 7% rate. Dozier's weighted average cost of capital is WACC
= 16%.
Year
1
2
3
Free cash flow ($ millions)
-$20
$30
$40
What is Dozier's horizon value? (Hint: Find the value
of all free cash flows beyond Year 3 discounted back to...

Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 6% rate. Dozier's weighted average cost of capital is WACC
= 13%.
Year
1
2
3
Free cash flow ($ millions)
-$20
$30
$40
What is Dozier's horizon value? (Hint: Find the value
of all free cash flows beyond Year 3 discounted back to Year 3.)
Round your...

Dozier Corporation is a fast-growing supplier of office
products. Analysts project the following free cash flows (FCFs)
during the next 3 years, after which FCF is expected to grow at a
constant 9% rate. Dozier's weighted average cost of capital is WACC
= 13%. Year 1 2 3 Free cash flow ($ millions) -$20 $30 $40 What is
Dozier's horizon value? (Hint: Find the value of all free cash
flows beyond Year 3 discounted back to Year 3.)
Round your...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 1 minute ago

asked 7 minutes ago

asked 20 minutes ago

asked 22 minutes ago

asked 27 minutes ago

asked 37 minutes ago

asked 40 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago