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.

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

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

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

#### Earn Coins

Coins can be redeemed for fabulous gifts.

##### Need Online Homework Help?

Most questions answered within 1 hours.

##### Active Questions
• Rolling Two Dice When two dice are rolled, ﬁnd the probability of getting: a. A sum...
• he number of lightening strikes on a square kilometer of open ground in a year has...
• Consider the following. (Give your answer bounds exactly.) (a) Find the p-value for F = 3.8,...
• A waitress believes the distribution of her tips has a model that is slightly skewed to...
• ***Environmental Engineering*** Well water in Sullivan County, Pennsylvania was sampled and found to contain 6,590µg/L of...
• A 25 mm diameter egg roll (k = 1 W/m degree Celsius) is roasted with the...