Question

Brandtly Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Brandtly does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Brandtly's stock. The pension fund manager has estimated Brandtly's free cash flows for the next 4 years as follows: $4 million, $5 million, $12 million, and $14 million. After the fourth year, free cash flow is projected to grow at a constant 5%. Brandtly's WACC is 15%, the market value of its debt and preferred stock totals $64 million, the firm has $14 million in non-operating assets, and it has 17 million shares of common stock outstanding.

1. What is the present value of the free cash flows projected during the next 4 years? Do not round intermediate calculations. Round your answer to the nearest dollar. Write out your answers completely. For example, 13 million should be entered as 13,000,000.
   $  
2. 
   
3. What is the firm's horizon, or continuing, value? Round your answer to the nearest dollar. Write out your answers completely. For example, 13 million should be entered as 13,000,000.
   $  
4. 
   
5. What is the market value of the company's operations? Do not round intermediate calculations. Round your answer to the nearest dollar. Write out your answers completely. For example, 13 million should be entered as 13,000,000.
   $  
   
   What is the firm's total market value today? Do not round intermediate calculations. Round your answer to the nearest dollar. Write out your answers completely. For example, 13 million should be entered as 13,000,000.
   $  
6. 
   
7. What is an estimate of Brandtly's price per share? Do not round intermediate calculations. Round your answer to the nearest cent.
   $  

Answer 1

a. PV of Free Cash Flow for 4 years =4000000/(1+15%)+5000000/(1+15%)^2+12000000/(1+15%)^3+14000000/(1+15%)^4
=23153719.4335 or 23153719

b. Horizon value =FCF Year 4*(1+growth)/(WACC -growth) =14000000*(1+5%)/(15%-5%)=147000000

c. Current Value of operation = PV of Free Cash Flow for 4 years+Horizon Value/(1+WACC)^4
=23153719.4335+147000000 /(1+15%)^4=107201446.5357 or 107201447

d. Total Market Value  =(Current Value of operation -Debt-Non Operating assets)=(107201446.5357 -64000000-1400000) =41801447

e. Price per share =Total Market Value/Number of Shares =41801447/17000000=2.46