Question

**CORPORATE VALUE MODEL** Assume that today is
December 31, 2019, and that the following information applies to
Abner Airlines:

● After-tax operating income [EBIT(1 2 T)] for 2020 is expected to be $400 million. ● The depreciation expense for 2020 is expected to be $140 million. ● The capital expenditures for 2020 are expected to be $225 million. ● No change is expected in net operating working capital. ● The free cash flow is expected to grow at a constant rate of 6% per year. ● The required return on equity is 14%. ● The WACC is 10%. ● The firm has $200 million of non-operating assets. ● The market value of the company’s debt is $3.875 billion. ● 200 million shares of stock are outstanding.

Using the corporate valuation model approach, what should be the company’s stock price today?

Answer #1

**Calculation of free cash flow**

Free Cash Flow = Net Income after tax + Depreciation - Capital
Expenditure - Change in net working Capital

= 400 + 140 - 225 -0 = 315 million

**Calculation of value of firm**

Value of firm = Free Cash Flow/(WACC-Growth rate)

=315/(10%-6%)

=315/0.04

= 7,875.00 millions

**Calculation of Value of Equity**

Value of Equity = Firm Value + Non-operating asset - Debt

= 7,875.00 + 200 - 3,875

= 4,200 millions

**Calculation of price per share**

Price per share = Value of Equity/Number of share = 4,200Million/200Miilion = $21

Hence, price per share should be **$21.00**

If you have any doubt, ask me in the comment section please.

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $450 million.
The depreciation expense for 2020 is expected to be $190
million.
The capital expenditures for 2020 are expected to be $225
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 6% per
year.
The required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $600 million.
The depreciation expense for 2020 is expected to be $130
million.
The capital expenditures for 2020 are expected to be $225
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 5% per
year.
The required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $650 million.
The depreciation expense for 2020 is expected to be $140
million.
The capital expenditures for 2020 are expected to be $425
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 5% per
year.
The required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines: After-tax operating income
[EBIT(1 - T)] for 2020 is expected to be $700 million. The
depreciation expense for 2020 is expected to be $70 million. The
capital expenditures for 2020 are expected to be $300 million. No
change is expected in net operating working capital. The free cash
flow is expected to grow at a constant rate of 4% per year. The
required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines: After-tax operating income
[EBIT(1 - T)] for 2020 is expected to be $700 million. The
depreciation expense for 2020 is expected to be $200 million. The
capital expenditures for 2020 are expected to be $475 million. No
change is expected in net operating working capital. The free cash
flow is expected to grow at a constant rate of 4% per year. The
required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $600 million.
The depreciation expense for 2020 is expected to be $100
million.
The capital expenditures for 2020 are expected to be $200
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 6% per
year.
The required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $550 million.
The depreciation expense for 2020 is expected to be $150
million.
The capital expenditures for 2020 are expected to be $450
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 7% per
year.
The required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $650 million.
The depreciation expense for 2020 is expected to be $100
million.
The capital expenditures for 2020 are expected to be $350
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 4% per
year.
The required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines: After-tax operating income
[EBIT(1 - T)] for 2020 is expected to be $400 million. The
depreciation expense for 2020 is expected to be $190 million. The
capital expenditures for 2020 are expected to be $350 million. No
change is expected in net operating working capital. The free cash
flow is expected to grow at a constant rate of 7% per year. The
required return...

Assume that today is December 31, 2019, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2020 is expected to
be $600 million.
The depreciation expense for 2020 is expected to be $80
million.
The capital expenditures for 2020 are expected to be $425
million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 7% per
year.
The required return...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 6 minutes ago

asked 57 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 2 hours ago

asked 2 hours ago

asked 2 hours ago

asked 2 hours ago

asked 3 hours ago

asked 3 hours ago

asked 3 hours ago

asked 3 hours ago