Question

Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...

Dantzler 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. Dantzler's WACC is 14%.

Year 0 1 2 3
....... ....... ....... ....... ....... ....... ....... .......
....... ....... ....... ....... ....... ....... ....... ......
FCF ($ millions) - $6 $25 $59
  1. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55.
    $  million
  2. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations.
    $  million
  3. Suppose Dantzler has $195 million of debt and 21 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 million should be entered as 250.

Homework Answers

Answer #1

Answer a.

FCF1 = -$6 million
FCF2 = $25 million
FCF3 = $59 million

Growth Rate = 7%

FCF4 = FCF3 * (1 + Growth Rate)
FCF4 = $59 million * 1.07
FCF4 = $63.13 million

Horizon Value = FCF4 / (WACC - Growth Rate)
Horizon Value = $63.13 million / (0.14 - 0.07)
Horizon Value = $63.13 million / 0.07
Horizon Value = $901.86 million

Answer b.

Value of Firm = -$6 million / 1.14 + $25 million / 1.14^2 + $59 million / 1.14^3 + $901.86 million / 1.14^3
Value of Firm = $662.53 million

Answer c.

Value of Equity = Value of Firm - Value of Debt
Value of Equity = $662.53 million - $195.00 million
Value of Equity = $467.53 million

Price per share = Value of Equity / Number of shares outstanding
Price per share = $467.53 million / 21.00 million
Price per share = $22.26

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
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler 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 8% rate. Dantzler's WACC is 12%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... FCF ($ millions) ....... ....... ....... ....... ....... ....... ....... ...... - $8 $18 $58 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 4% rate. Dantzler's WACC is 16%. Year 0 1 2 3 .. FCF ($ millions) - $19 $15 $50 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 8% rate. Dantzler's WACC is 14%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... FCF ($ millions) ....... ....... ....... ....... ....... ....... ....... ...... - $7 $14 $52 Open spreadsheet What is Dantzler's horizon, or continuing, value? (Hint: Find the value of...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dantzler's WACC is 15%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $25 $22 $48 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 8% rate. Dantzler's WACC is 14%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... FCF ($ millions) ....... ....... ....... ....... ....... ....... ....... ...... - $8 $23 $42 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dantzler's WACC is 15%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $25 $22 $48 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7% rate. Dantzler's WACC is 11%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $23 $17 $46 a.What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 4% rate. Dantzler's WACC is 11%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $13 $15 $46 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dantzler's WACC is 10%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $23 $27 $38 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows...
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7% rate. Dantzler's WACC is 10%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $16 $13 $43 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT
Active Questions
  • Rolling Two Dice When two dice are rolled, find the probability of getting: a. A sum...
    asked 14 minutes ago
  • he number of lightening strikes on a square kilometer of open ground in a year has...
    asked 19 minutes ago
  • Consider the following. (Give your answer bounds exactly.) (a) Find the p-value for F = 3.8,...
    asked 22 minutes ago
  • A waitress believes the distribution of her tips has a model that is slightly skewed to...
    asked 23 minutes ago
  • ***Environmental Engineering*** Well water in Sullivan County, Pennsylvania was sampled and found to contain 6,590µg/L of...
    asked 32 minutes ago
  • A 25 mm diameter egg roll (k = 1 W/m degree Celsius) is roasted with the...
    asked 40 minutes ago
  • Instruments in airplane A indicate that, with respect to the air, the plane is headed 30°...
    asked 49 minutes ago
  • You wish to test the following claim (H1H1) at a significance level of α=0.05α=0.05.       Ho:μ=73.9Ho:μ=73.9       H1:μ≠73.9H1:μ≠73.9...
    asked 49 minutes ago
  • Let X1 and X2 be independent Poisson random variables with respective parameters λ1 and λ2. Find...
    asked 54 minutes ago
  • You wish to test the following claim (H1H1) at a significance level of α=0.001α=0.001.       Ho:μ=88.8Ho:μ=88.8       H1:μ>88.8H1:μ>88.8...
    asked 1 hour ago
  • You have been asked to install floor tiles and paint your aunt’s bathroom based on the...
    asked 1 hour ago
  • A new disinfection system is being designed for a treatment plant with a flow of 400...
    asked 1 hour ago