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?
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
Get Answers For Free
Most questions answered within 1 hours.