Question

Company has the following cash flow stream. CF1 = 335 CF2 = 631 CF3 = 839...

Company has the following cash flow stream.

CF1 = 335

CF2 = 631

CF3 = 839

Cash flow is expected to be constant after year 3, with a growth rate of 4%. The WACC is 10%. In addition, the company has 25 millions in cash, and 64 millions debt, with 11 millions shares outstanding. What is the stock price, P0 , today?

cash flows are millions

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
Year t Cash Flow Discounting Factor
[1/(1.1^t)]		 PV of Cash Flow
(cash flow*discounting factor)
1 1 335 0.909090909 304.5454545
2 2 631 0.826446281 521.4876033
3 3 839 0.751314801 630.353118
3 3 Terminal Value=
[(839+4%)/(10%-4%)]		 14542.66667 0.751314801 10926.12071
Expected Value of CFs today
=sum of PVs		 12382.50689 Millions

Net Value of Equity Today = Value of Cash Flows Today+Cash Available-Debt = 12382.50689+25-64 = 12343.50689 Millions

Stock Price Today = Net Value of Equity Today/Number of Shares outstanding = 12343.50689/11 = 1122.137 = 1122.14

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Company has the following cash flow stream. CF1 = 450 CF2 = 636 CF3 = 915...
Company has the following cash flow stream. CF1 = 450 CF2 = 636 CF3 = 915 CF4 = 950 Cash flow is expected to be constant after year 4, with a growth rate of 4%. The WACC is 10%. In addition, the company has 34 millions in cash, and 33 millions debt, with 58 millions shares outstanding. What is the stock price, P0 , today?
Company has the following cash flow stream. CF1 = 346 CF2 = 622 CF3 = 935...
Company has the following cash flow stream. CF1 = 346 CF2 = 622 CF3 = 935 CF4 = 941 Cash flow is expected to be constant after year 4, with a growth rate of 4%. If the WACC is 10%, what is the Value of Operations (Firm Value) - Vop0 today?
Find the present value of the following cash flow stream if the discount rate is 6.97%:...
Find the present value of the following cash flow stream if the discount rate is 6.97%: CF1 = 24, CF2 = 42, CF3 = 47, CF4 = 74. The cash flows are received at the end of each year. Round to the nearest $0.01 (e.g., if your answer is $175.386, record it as 175.39).
Find the future value (as of the end of Year 4) of the following cash flow...
Find the future value (as of the end of Year 4) of the following cash flow stream if the discount rate is 6.02%: CF1 = 70, CF2 = 60, CF3 = 43, CF4 = 26. The cash flows are received at the end of each year. Round to the nearest $0.01 (e.g., if your answer is $275.386, record it as 275.39).
Find the future value (as of the end of Year 4) of the following cash flow...
Find the future value (as of the end of Year 4) of the following cash flow stream if the discount rate is 4.08%: CF1 = 76, CF2 = 61, CF3 = 35, CF4 = 20. The cash flows are received at the end of each year. Round to the nearest $0.01 (e.g., if your answer is $275.386, record it as 275.39). Blank 1. Calculate the answer by read surrounding text.
13-3 If a truck company ABC has an initial capital outlay of $22,500, WACC of 10%,...
13-3 If a truck company ABC has an initial capital outlay of $22,500, WACC of 10%, and the following 5 possible cash flow patterns, depending upon the number of years it operates its truck business, If operating for only one year: CF0 = -22500, CF1 = 23750 If operating for 2 years: CF0 = -22500, CF1 = 6250, CF2 = 20250 If 3 years: CF0 = -22500, CF1 = 6250, CF2 = 6250, CF3 = 17250 If 4 years: CF0...
Draw a time line of the following three cash flow streams. Stream A has cash flows...
Draw a time line of the following three cash flow streams. Stream A has cash flows of -100, 90, 186, 85, and 200 in years 0 through 4. Stream B is an annuity with cash flows of $100 for three years. Stream C is a perpetuity with a constant cash flow of $80. Compare the cash flows of the three cash flow streams. Identify the cash flow stream pays the most at year two and record this NUMBER.
Atchley Corporation’s last free cash flow was $1.55 million. The free cash flow growth rate is...
Atchley Corporation’s last free cash flow was $1.55 million. The free cash flow growth rate is expected to be constant at 1.5% for 2 years, after which free cash flows are expected to grow at a rate of 8.0% forever. The firm's weighted average cost of capital (WACC) is 12.0%. Atchley has $2 million in short-term debt and $14 million in debt and 1 million shares outstanding. What is the best estimate of the intrinsic stock price? a. $29.70 b....
1. PA Film Corporation’s last free cash flow was $1.55 million. The free cash flow growth...
1. PA Film Corporation’s last free cash flow was $1.55 million. The free cash flow growth rate is expected to be constant at 1.5% for 2 years, after which free cash flows are expected to grow at a rate of 8.0% forever. The firm's weighted average cost of capital (WACC) is 12.0%. It has $2 million in short-term debt and $14 million in debt and 1 million shares outstanding. What is the best estimate of the intrinsic stock price? a....
Carmax Inc. has generates annual free cash flow of $2,096 million. The firm current has $1,823...
Carmax Inc. has generates annual free cash flow of $2,096 million. The firm current has $1,823 million in long and short-term debt, $259 million in marketable securities, and the current market value of preferred stock is $767 million. Carmax expects their cash flow to grow 25% and 10% during the next two years. The fi rm then anticipates a constant FCF growth rate of 9%. If the fi rm has a WACC of 18% and 364 million shares outstanding, what...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT