Question

# 1. PA Film Corporation’s last free cash flow was \$1.55 million. The free cash flow growth...

1. PA Film Corporation’s last free cash flow was \$1.55 million. The free cash flow growth rate is expected to be constant at 1.5% for 2 years, after which free cash flows are expected to grow at a rate of 8.0% forever. The firm's weighted average cost of capital (WACC) is 12.0%. It has \$2 million in short-term debt and \$14 million in debt and 1 million shares outstanding. What is the best estimate of the intrinsic stock price? a. \$28.48 b. \$26.16 c. \$27.30 d. \$29.70 e. \$25.05

The price is computed as shown below:

= FCF in year 1 / (1 + WACC)1 + FCF in year 1 / (1 + WACC)1 + 1 / (1 + WACC)2 x [ (FCF in year 2 x (1 + growth rate) / (WACC - growth rate) ]

= (\$ 1.55 million x 1.015) / 1.12 + (\$ 1.55 million x 1.0152) / 1.122 + 1 / 1.122 x [ (\$ 1.55 million x 1.0152 x 1.08) / (0.12 - 0.08) ]

= \$ 1.57325 million / 1.12 + \$ 1.59684875 million / 1.122 + \$ 43.11491625 million / 1.122

= \$ 1.57325 million / 1.12 + \$ 44.711765 million / 1.122

= \$ 37.04863281 million

So, the value per share will be as follows:

= (\$ 37.04863281 million + short term debt - debt) / Number of shares

= (\$ 37.04863281 million + \$ 2 million - \$ 14 million) / 1 million

= \$ 25.05 Approximately

Feel free to ask in case of any query relating to this question

#### Earn Coins

Coins can be redeemed for fabulous gifts.