Question

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 on equity is 16%.

The WACC is 11%.

The firm has $204 million of non-operating assets.

The market value of the company's debt is $3.038 billion.

340 million shares of stock are outstanding.

Using the corporate valuation model approach, what should be the company's stock price today? Do not round intermediate calculations. Round your answer to the nearest cent.

$

Answer #1

Expected FCF for 2020 = EBIT(1 - T) + Depreciation Expense -
Capital Expenditures - Change in NOWC

Expected FCF for 2020 = $600 million + $80 million - $425 million -
$0

Expected FCF for 2020 = $255 million

Growth Rate = 7%

WACC = 11%

Value of Firm = Expected FCF for 2020 / (WACC - Growth
Rate)

Value of Firm = $255 million / (0.11 - 0.07)

Value of Firm = $6,375 million

Value of Equity = Value of Firm - Value of Debt + Value of
Non-Operating Assets

Value of Equity = $6,375 million - $3,038 million + $204
million

Value of Equity = $3,541 million

Price per share = Value of Equity / Number of shares
outstanding

Price per share = $3,541 million / 340 million

Price per share = $10.41

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 $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 $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 $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 $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 $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, 2018, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2019 is expected to
be $500 million.
The depreciation expense for 2019 is expected to be $180
million.
The capital expenditures for 2019 are expected to be $400
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, 2016, and that the following
information applies to Abner Airlines:
After-tax operating income [EBIT(1 - T)] for 2017 is expected to
be $600 million.
The depreciation expense for 2017 is expected to be $160
million.
The capital expenditures for 2017 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 7% per
year.
The required return...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 3 minutes ago

asked 3 minutes ago

asked 5 minutes ago

asked 13 minutes ago

asked 29 minutes ago

asked 29 minutes ago

asked 37 minutes ago

asked 43 minutes ago

asked 57 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago