Question

Brandtly Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Brandtly does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Brandtly's stock. The pension fund manager has estimated Brandtly's free cash flows for the next 4 years as follows: $2 million, $5 million, $9 million, and $16 million. After the fourth year, free cash flow is projected to grow at a constant 3%. Brandtly's WACC is 12%, the market value of its debt and preferred stock totals $62 million; and it has 14 million shares of common stock outstanding.

Write out your answers completely. For example, 13 million should be entered as 13,000,000.

1. What is the present value of the free cash flows projected during the next 4 years? Round your answer to the nearest cent. Do not round your intermediate calculations.
   
   $
2. 
   
3. What is the firm's horizon, or continuing, value? Round your answer to the nearest cent.
   
   $
4. 
   
5. What is the firm's total value today? Round your answer to the nearest cent. Do not round your intermediate calculations.
   
   $
6. 
   
7. What is an estimate of Brandtly's price per share? Round your answer to the nearest cent. Do not round your intermediate calculations.
   
   $

Hide Feedback

Partially Correct

• Check My Work

Icon Key

Question 19 of 21

Problem 9.19

Answer 1

Present value = Future value/(1+Discount rate)^Number of years

a. PV of free cash flows of next 4 years = 2,000,000/(1.12) + 5,000,000/(1.12)^2 + 9,000,000/(1.12)^3 + 16,000,000/(1.12)^4

= $22,345,995.16

b.Horizon value = Free cash flow in Year 5/(Required return – growth rate)

= 16,000,000*(1+3%)/(12%-3%)

= $183,111,111.11

c.Firm Value = Present value of all future free cash flows = 22,345,995.1581 + 183,111,111.11

= $205,457,106.27

d.Price per share = (Value of firm – value of debt and preferred stock)/Number of shares

= $10.2469

i.e. $10.25 per share