Question

A company had FCF last year of $90,000. You believe that FCF will grow at a...

A company had FCF last year of $90,000. You believe that FCF will grow at a rate of 6.5% for the next three years. After that, the long-run growth rate will be 3%. The company’s WACC is 10%. The company also has outstanding debt in the amount of $400,000 and has 50,000 shares outstanding.

a. What is the horizon value of FCF at the end of year three?

b. What is the present value of the firm’s operations?

c. What is your estimate of the price per share?

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

FCF 0 = 90,000

FCF 1 = 90,000 * (1+0.03) = 92700

FCF 2 = 92700 * (1+0.03) = 95481

FCF 3 = 95481 * (1+0.03) = 98345.43

Answer a)

Value of FCF at 3 year end =

=

= 1,447,082.75571

Answer b)

Present Value of operations =

=

= 1684153.77749

Answer c)

Enterprise Value = Present Value of operations + Debt Value

= 1684153.77749 + 400,000

= 2084153.77749

Value per share = 2084153.77749 / 50,000

= $41.68

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
A company expects FCF of -$15 million at Year 1 and FCF of $25 million at...
A company expects FCF of -$15 million at Year 1 and FCF of $25 million at Year 2; after Year 2, FCF is expected to grow at a 6% rate. If the WACC is 10%, then what is the horizon value of operations, Vop (Year 2). What is the current value of operations, Vop (Year 0)?
Company A has the following free cash flows for the next three years: FCF1= -5, FCF2=10,...
Company A has the following free cash flows for the next three years: FCF1= -5, FCF2=10, and FCF3=20. After year 3, FCF is expected to grow at a constant6% rate. WACC is 10%. The company has $40 million in debt,and 10 million shares of stock outstanding. What is the horizon value? What is the firm’s value today?What is the firm’s estimated intrinsic value per share of common stock?
Houda Motors has just announced results that show that the FCF for the past year is...
Houda Motors has just announced results that show that the FCF for the past year is $23 million. An experienced analyst believes that the growth rate of the FCF for the next 10 years will be 25% per year and that after 10 years the growth rate will be 7% annually. Houda's WACC is 18%, and the company has 100 million shares outstanding. Value the shares assuming that the FCF's occur at year end. Houda has no debt and no...
Analysts project that Company F will generate negative $20 million FCF at the end of this...
Analysts project that Company F will generate negative $20 million FCF at the end of this year, positive $30 million next year, and positive $40 million in year three. FCF is then expected to grow at a constant rate of 7% per year forever. The company has a wacc of 13%, $10 million in short-term investments, $100 million in debt, and 10 million shares of stock outstanding. What is the intrinsic stock price per share?
Stock Valuation: A company has a four year FCF forecast as shown below.   After year 4, FCF...
Stock Valuation: A company has a four year FCF forecast as shown below.   After year 4, FCF is expected to grow by 5% per year, forever.   The WACC is 8%.  What is the Value of Operations? SHOW EQUATIONS year 1 2 3 4 FCF -4 -6 10 20
You must estimate the intrinsic value of Noe Technologies’ stock. The end-of-year free cash flow (FCF...
You must estimate the intrinsic value of Noe Technologies’ stock. The end-of-year free cash flow (FCF 1) is expected to be $28.50 million, and it is expected to grow at a constant rate of 7.0% a year thereafter. The company’s WACC is 10.0%, it has $125.0 million of long-term debt plus preferred stock outstanding, and there are 15.0 million shares of common stock outstanding. Assume the firm has zero non-operating assets. What is the firm's estimated intrinsic value per share...
Analysts project that Marathon Company's FCF will be $12 million in year 1, $15 million in...
Analysts project that Marathon Company's FCF will be $12 million in year 1, $15 million in year 2, after which FCF is expected to grow at a constant rate of 5%. Its WACC is 12%. The company has $70 million of debt and five million shares of stock outstanding. What is the estimated stock price of Marathon Company?        A$26.41       B$27.42       C$25.77       D$29.27       E$28.50
Praxis Corp. is expected to generate a free cash flow (FCF) of $7,890.00 million this year...
Praxis Corp. is expected to generate a free cash flow (FCF) of $7,890.00 million this year ( FCF1 = $7,890.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years ( FCF2 and FCF3 ). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever ( FCF4 ). If Praxis Corp.’s weighted average cost of capital (WACC) is 7.38%,...
M's FCF in the coming year is $8 million; this FCF is expected to grow at...
M's FCF in the coming year is $8 million; this FCF is expected to grow at 3% per year later. M has an equity cost of capital of 13%, a debt cost of capital of 7% and it is in the 35% corporate tax bracket. If M keeps a 0.5 D/E ratio, what is its value and what us the value of teh internet tax shield?
- Scampini Technologies is expected to generate $175 million in free cash flow next year, and...
- Scampini Technologies is expected to generate $175 million in free cash flow next year, and FCF is expected to grow at a constant rate of 5% per year indefinitely. Scampini has no debt or preferred stock, and its WACC is 15%. If Scampini has 55 million shares of stock outstanding, what is the stock's value per share? - Enterprises recently paid a dividend, D0, of $3.75. It expects to have nonconstant growth of 15% for 2 years followed by...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT