Question

You have an option to buy Jack Clothing Corporation stocks. Based on the released financial statements,...

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.

Homework Answers

Answer #1

WACC(weighted average cost of capital) = (cost of debt (Kd) * debt) / debt + equity+

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

equity = 14million * 39 = $546million

debt = $500million

debt + equity = 1046million

15% = Kd * 500/1046 + Ke * 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:-

FCFE6   = ( FCFF5 / Ke - g ) = (120 / 21.42 - 6 ) = $778.2million

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

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
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...
Your firm wants to buy AZ Corporation. Your assistant has made the following free cash flow...
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 $10...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($ 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...
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...
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...
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...
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)...
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...
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...
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
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT