Question

Zen Corporation forecasts that its free cash flow in the coming year, i.e., at t =...

Zen Corporation forecasts that its free cash flow in the coming year, i.e., at t = 1, will be -$100 million, its FCF at t = 2 will be -$40 million and its FCF at t = 3 will be $55 million. After Year 3, FCF is expected to grow at a constant rate of 5% forever. If the weighted average cost of capital is 12%, what is the firm’s value of operations, in millions?  

Homework Answers

Answer #1

FCF1 (FCF at t=1) = - $ 100 million, FCF2 = - $ 40 million, FCF3 = $ 55 million and Growth Rate Post t= 3 is 5 % in perpetuity

FCF4 = 55 x 1.05 = $ 57.75 million, Weighted Average Cost of Capital (WACC) = 12 %

Terminal Value of Perpetual FCFs at the end of Year 3 (t=3) = FCF4 / 9WACC - g) = 57.75 / (0.12 - 0.05) = $ 825 million

Value of Operations = Sum of Present Values of FCF1, FCF2, FCF3 and Terminal Value of Perpetual FCFs = - 100 / (1.12) + (-40) / (1.12)^(2) + 55 / (1.12)^(3) + 825 / (1.12)^(3) = $ 505.193 million

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
PureFood Inc forecasts that its free cash flow in the coming year, i.e., at t=1, will...
PureFood Inc forecasts that its free cash flow in the coming year, i.e., at t=1, will be $10 million, but its FCF at t=2 will be $20 million. After Year 2 , FCF is expected to grow at a constant rate of 5% forever. If the weighted average cost of capital is 14%, what is the firm’s value of operations, in millions?
High Towers Inc Inc. forecasts that its free cash flow in the coming year, i.e., at...
High Towers Inc Inc. forecasts that its free cash flow in the coming year, i.e., at t = 1, will be $11 million, but its FCF at t = 2 will be $16 million. After Year 2, its FCFs are expected to grow at a constant rate of 3% forever. If the weighted average cost of capital is 8%, what is the firm’s value of operations, in millions?
Zhdanov, Inc. forecasts that its free cash flow in the coming year, i.e., at t =...
Zhdanov, Inc. forecasts that its free cash flow in the coming year, i.e., at t = 1, will be -$15 million (negative), but its FCF at t = 2 will be $30 million. After Year 2, FCF is expected to grow at a constant rate of 3% forever. If the weighted average cost of capital is 20%, what is the firm's value of operations, in millions? Enter your answer rounded to two decimal places. Do not enter $ or comma...
Zhdanov, Inc. forecasts that its free cash flow in the coming year, i.e., at t =...
Zhdanov, Inc. forecasts that its free cash flow in the coming year, i.e., at t = 1, will be -$15 million (negative), but its FCF at t = 2 will be $30 million. After Year 2, FCF is expected to grow at a constant rate of 3% forever. If the weighted average cost of capital is 20%, what is the firm's value of operations, in millions? Enter your answer rounded to two decimal places. Do not enter $ or comma...
Diversified Industries, Inc. forecasts that its free cash flow in the coming year, i.e., at t...
Diversified Industries, Inc. forecasts that its free cash flow in the coming year, i.e., at t = 1, will be -$18 million (negative), but its FCF at t = 2 will be $33 million. After Year 2, FCF is expected to grow at a constant rate of 4% forever. If the weighted average cost of capital is 15%, what is the firm's value of operations, in millions? Enter your answer rounded to two decimal places. Do not enter $ or...
Q1. First Innovators, Inc. (FII) is presently enjoying relatively high growth because its latest new product...
Q1. First Innovators, Inc. (FII) is presently enjoying relatively high growth because its latest new product is years ahead of its competition. Management expects earnings and dividends to grow at a rate of 40% for the next 4 years, after which its new product’s competition will increase and reduce the growth rate in earnings and dividends to 2%, i.e., g = 2%. The company’s last dividend, D0, was $2.75. FII’s beta is 1.50, the market risk premium is 6.75%, and...
A company forecasts its free cash flows (in millions) as shown below. If the company’s weighted...
A company forecasts its free cash flows (in millions) as shown below. If the company’s weighted average cost of capital is 10% and the free cash flows are expected to grow at a rate of 3% after Year 2, what is the company’s total corporate value, in millions? Year 1 2 Free cash flow -$50 $100
8–18 Free Cash Flow Valuation Dozier Corporation is a fast-growing supplier of office products. Analysts project...
8–18 Free Cash Flow Valuation Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7% rate. Dozier’s weighted average cost of capital is WACC 5 13%. Year 1 2 3 Free cash flow ($ millions) 2$20 $30 $40 a. What is Dozier’s horizon value? (Hint: Find the value of all free cash flows beyond Year 3 discounted...
eBook Horizon Value of Free Cash Flows JenBritt Incorporated had a free cash flow (FCF) of...
eBook Horizon Value of Free Cash Flows JenBritt Incorporated had a free cash flow (FCF) of $72 million in 2019. The firm projects FCF of $235 million in 2020 and $650 million in 2021. FCF is expected to grow at a constant rate of 4% in 2022 and thereafter. The weighted average cost of capital is 10%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example,...
5. Wall Inc. forecasts that it will have the free cash flows (in millions) shown below....
5. Wall Inc. forecasts that it will have the free cash flows (in millions) shown below. The weighted average cost of capital is 10% and the free cash flows are expected to continue to grow at 8.2 percent after Year 3 indefinitely. Year 1 2 3 Free cash flow $10.00 -$48.00 $150.50 A. Calculate the firm’s FCF for year 4. B. Calculate the Horizon value in year 3. C. Assuming a $150 million for the company’s total market value of...