Question

You have an option to buy Jack Clothing Corporation stocks. Based on the released financial statements, they have $500 million of debt and 14 million shares of stock outstanding. You expect the Corporation to generate the following cash flows over the next five years: Year 1 2 3 4 5 FCF($millions) 75 84 96 111 120 Beginning with year six, you estimate that the Corporation's free cash flows will grow at 6% per year and that their weighted average cost of capital is 15%. Would you be willing to buy a share at the price $39? And why or why not? Please show the equations and work of how answer was obtained.

Answer #1

WACC(weighted average cost of capital) = (cost of debt
(K_{d}) * debt) / debt + equity+

cost of equity(Ke) * equity/equity + debt

equity = 14million * 39 = $546million

debt = $500million

debt + equity = 1046million

15% = K_{d} * 500/1046 + K_{e} * 546/1046

since nothing was given assuming cost of debt to be borrowed at risk free rate and risk free rate is 8%

on solving above sum we get Ke = 21.42%

YEAR CASHFLOWS DISC.FACTOR (21.42%) DISCOUNTED CASHFLOW

1 75 0.823 61.725

2 84 0.678 56.952

3 96 0.5586 53.62

4 111 0.46 51.06

5 120 0.378 45.36

6^{*} 778 0.312 242.73

total 511.447million

511.447million / 14million = 36.53

note:-

FCFE_{6 }= ( FCFF_{5} /
Ke - g ) = (120 / 21.42 - 6 ) =
$778.2million

based on above info share is over valued. hence should not be bought.

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...

Your firm wants to buy AZ Corporation. Your assistant has made
the following free cash flow forecast (in millions): Year 1 2 3 FCF
$100 $105 $111 After year 3, the firm will produce $111 million per
year in perpetuity. AZ has $50 million in long-term debt and there
are one million shares outstanding. AZ’s WACC is 9%. 1. What price
per share should you offer AZ’s shareholders, assuming no
synergies? 2. Now suppose the merged firms will save $10...

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
85
After then, the free cash flows are expected to grow at the
industry average of 4% per year. Using the discounted free cash
flow model and a weighted average cost of capital of 14%:
A. Estimate the geometric mean growth rate (also known as
CAGR=Compound Average Growth Rate) of...

Click here to read the eBook: Enterprise-Based Approach to
Valuation CORPORATE VALUATION Dantzler 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. Dantzler's
WACC is 10%. Year 0 1 2 3 ....... ....... ....... ....... .......
....... ....... ....... ....... ....... ....... ....... .......
....... ....... ...... FCF ($ millions) ($-5) $18 $41 What is
Dantzler's...

Fauji Fertilizer Corporation expects to generate
following free cashflows in coming 5 years.
Year 1 2 3 4 5
FCF (Rs. Million) 51 70 77 72 80
After this time period, the free cashflows will grow constantly at
3% per year. The firm’s cost of capital is 13%. Using the
discounted free cashflow model, calculate the following.
a. What is the enterprise value of Fauji Fertilizer Ltd? (2.5
marks)
b. If Fauji Fertilizer have access cash of Rs. 32 million,...

In this assignment, you will apply the concepts of company
valuation that you have just learned to determine whether company
XYZ is overvalued.
We are currently at the end of year "t". You performed a
thorough financial analysis of XYZ and forecast the following Free
Cash Flows (FCF):
Year t+1: 352 million USD
Year t+2: 385 million USD
Year t+3: 407 million USD
From year t+3 onward, you expect the FCFs to grow at a constant
yearly rate of 4%....

Stay Swift Corp. has an expected net operating profit after
taxes, EBIT(1 – T), of $14,700 million in the coming year. In
addition, the firm is expected to have net capital expenditures of
$2,205 million, and net working capital (NWC) is expected to
increase by $45 million. How much free cash flow (FCF) is Stay
Swift Corp. expected to generate over the next year? $248,416
million $16,860 million $12,450 million $12,540 million Stay Swift
Corp.’s FCFs are expected to grow...

Please refer to the financial statements provided in Problem
4. You have forecasted Lunar Motivation Corporation
(LMC) free cash flow in 2020 to be $50.51 million, $450 million in
2021, 500 million in 2022, and 550 million in
2023. After 2023, free cash flow will grow at a constant
rate of 7 percent per year forever. The
company has a 14% WACC and 100 million shares of common stock.
Please provide an estimate of the items below, including
the stock price, using the...

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.
Tropetech Inc. has an expected net...

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.
Tropetech Inc. has an expected net...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 5 minutes ago

asked 7 minutes ago

asked 17 minutes ago

asked 19 minutes ago

asked 45 minutes ago

asked 45 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago