Question

Hallicut inc. project that over the next three years, it will generate cash flows of $22...

Hallicut inc. project that over the next three years, it will generate cash flows of $22 thousand in year one, $29 thousand in year two, and $37 thousand in year three. The terminal (horizon) value of free cash flows in year three is expected to be $138 thousand. The corporation has 24 thousand shares of common stock outstanding and a weighted average cost of capital of 8.96%. If Hallicut must pay $88 thousand to its debtholders, based on the FCFF method, what is the intrinsic value of a share of common stock?

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

Value of firm = PV of Cash flows from it.

Year FCF PVF @8.96% PV of FCFs
1 $   22,000.00     0.9178 $    20,190.90
2 $   29,000.00     0.8423 $    24,426.64
3 $   37,000.00     0.7730 $    28,602.27
3 $ 138,000.00     0.7730 $ 106,678.72
Value of Firm $ 179,898.53

Value of Equity = Value of firm - Debt

= $ 179898.53 - $ 88000

= $ 91898.53

Share Price = Value of Equity / No. of shares

= $ 91898.53 / 24000

= $ 3.83

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Company A has the following free cash flows for the next three years: FCF1= -5, FCF2=10,...
Company A has the following free cash flows for the next three years: FCF1= -5, FCF2=10, and FCF3=20. After year 3, FCF is expected to grow at a constant6% rate. WACC is 10%. The company has $40 million in debt,and 10 million shares of stock outstanding. What is the horizon value? What is the firm’s value today?What is the firm’s estimated intrinsic value per share of common stock?
Assume the following expected free cash flows for Peterson Corporation for 2017: Current Forecast Horizon Terminal...
Assume the following expected free cash flows for Peterson Corporation for 2017: Current Forecast Horizon Terminal Year 2017 2018 2019 2020 2021 Free cash flows to the firm (FCFF) $4,651 $4,884 $5,128 $5,384 $5,653 $5,766 The company has net nonoperating obligations (NNO) of $12,000 and 3,000 shares outstanding. Calculate the per share stock price using the FCFF information above, a discount rate of 7%, and a terminal growth rate of 2%.
Marshall Law firm expects to generate free-cash flows of $200,000 per year for the next five...
Marshall Law firm expects to generate free-cash flows of $200,000 per year for the next five years. Beyond that time, free cash flows are expected to grow at a constant rate of 5 % per year forever. If the firm's weighted average cost of capital is 15 %, the market value of the firm's debt is $500,000, the market value of its preferred stock is $200,000 and the firm has a half million shares of common stock outstanding, what is...
- Scampini Technologies is expected to generate $175 million in free cash flow next year, and...
- Scampini Technologies is expected to generate $175 million in free cash flow next year, and FCF is expected to grow at a constant rate of 5% per year indefinitely. Scampini has no debt or preferred stock, and its WACC is 15%. If Scampini has 55 million shares of stock outstanding, what is the stock's value per share? - Enterprises recently paid a dividend, D0, of $3.75. It expects to have nonconstant growth of 15% for 2 years followed by...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five​...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five​ years: Year 1 2 3 4 5 FCF​ ($ million) 51.8 67.6 77.2 75.2 81.3 ​Thereafter, the free cash flows are expected to grow at the industry average of 3.6% per year. Using the discounted free cash flow model and a weighted average cost of capital of 13.5%​: a.  Estimate the enterprise value of Heavy Metal. b.  If Heavy Metal has no excess​ cash,...
1. A company is projected to generate free cash flows of $159 million next year and...
1. A company is projected to generate free cash flows of $159 million next year and $204 million at the end of year 2, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 9.7%. It has $171 million worth of debt and $51 million of cash. There are 27 million shares outstanding. If the exit multiple for this company's free cash flows (EV/FCFF) is 5.1, what's your estimate of the company's...
Venice Surf Co. expects to generate free cash flows of $2,933 million in 2018, $3,361 million...
Venice Surf Co. expects to generate free cash flows of $2,933 million in 2018, $3,361 million in 2019, and $4,820 million in 2020. In addition, the terminal or horizon value at year-end 2020 of all free cash flows generated after 2020 is $35,413 million. The company has nonoperating assets of $4,839 million and nonoperating liabilities of $8,143 million and there are 950 million shares outstanding. Estimate the value (per share) or each share of common stock using the free cash...
A company is projected to generate free cash flows of $150 million next year and $210...
A company is projected to generate free cash flows of $150 million next year and $210 million at the end of year 2, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 8.0%. It has $200 million worth of debt and $40 million of cash. There are 30 million shares outstanding. If the exit multiple for this company's free cash flows (EV/FCFF) is 4.0, what's your estimate of the company's stock...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five...
Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($millions) 53 68 78 75 82 After then, the free cash flows are expected to grow at the industry average of 4% per year (continuation value). Using the discounted free cash flow model and a weighted average cost of capital of 14%, estimate the approximate share price for Heavy Metal if the firm has $50 million...
5. Wall Inc. forecasts that it will have the free cash flows (in millions) shown below....
5. Wall Inc. forecasts that it will have the free cash flows (in millions) shown below. The weighted average cost of capital is 10% and the free cash flows are expected to continue to grow at 8.2 percent after Year 3 indefinitely. Year 1 2 3 Free cash flow $10.00 -$48.00 $150.50 A. Calculate the firm’s FCF for year 4. B. Calculate the Horizon value in year 3. C. Assuming a $150 million for the company’s total market value of...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT