Question

Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $2,450.00 million this...

Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $2,450.00 million this year (FCF₁ = $2,450.00 million), and the FCF is expected to grow at a rate of 21.40% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.82% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Extensive Enterprise Inc.’s weighted average cost of capital (WACC) is 8.46%, what is the current total firm value of Extensive Enterprise Inc.? (Note: Round all intermediate calculations to two decimal places.)

$73,443.95 million

$71,052.68 million

$59,210.57 million

$7,617.35 million

Extensive Enterprise Inc.’s debt has a market value of $44,408 million, and Extensive Enterprise Inc. has no preferred stock. If Extensive Enterprise Inc. has 225 million shares of common stock outstanding, what is Extensive Enterprise Inc.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$72.37

$65.79

$197.37

$64.79

Homework Answers

Answer #1

1)

FCF1 = 2,450

FCF2 = 2,450 (1 + 21.4%) = 2,974.3

FCF3 = 2,974.3 (1 + 21.4%) = 3,610.8002

FCF4 = 3,610.8002 (1 + 2.82%) = 3,712.624766

Value at year 3 = FCF4 / required rate - growth rate

Value at year 3 = 3,712.624766 / 0.0846 - 0.0282

Value at year 3 = 3,712.624766 / 0.0564

Value at year 3 = 65,826.68025

Total firm value = Present value of cash flows

Total firm value = 2,450 / (1 + 0.0846)^1 + 2,974.3 / (1 + 0.0846)^2 + 3,610.8002 / (1 + 0.0846)^3 + 65,826.68025 / (1 + 0.0846)^3

Total firm value = 2,258.897289 + 2,528.398773 + 2,830.053578 + 51,593.28172

Total firm value = $59,210.57 million

2)

Intinsic value per share = (Total value - debt) / shares outstanding

Intinsic value per share = (59,210.57 - 44,408) / 225

Intinsic value per share = $65.79

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
Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $7,295.00 million this...
Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $7,295.00 million this year (FCF1FCF1 = $7,295.00 million), and the FCF is expected to grow at a rate of 26.20% over the following two years (FCF2FCF2 and FCF3FCF3). After the third year, however, the FCF is expected to grow at a constant rate of 4.26% per year, which will last forever (FCF4FCF4). If Extensive Enterprise Inc.’s weighted average cost of capital (WACC) is 12.78%, what is the...
1. 123 Warehousing is expected to generate a free cash flow (FCF) of $5,730.00 million this...
1. 123 Warehousing is expected to generate a free cash flow (FCF) of $5,730.00 million this year (FCF₁ = $5,730.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If 123 Warehousing’s weighted average cost of capital...
1.Smith and T Co. is expected to generate a free cash flow (FCF) of $5,500.00 million...
1.Smith and T Co. is expected to generate a free cash flow (FCF) of $5,500.00 million this year (FCF₁ = $5,500.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Smith and T Co.’s weighted average...
Ankh-Sto Associates Co. is expected to generate a free cash flow (FCF) of $11,880.00 million this...
Ankh-Sto Associates Co. is expected to generate a free cash flow (FCF) of $11,880.00 million this year (FCF₁ = $11,880.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Ankh-Sto Associates Co.’s weighted average cost of...
Globo-Chem Co. is expected to generate a free cash flow (FCF) of $9,980.00 million this year...
Globo-Chem Co. is expected to generate a free cash flow (FCF) of $9,980.00 million this year (FCF₁ = $9,980.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Globo-Chem Co.’s weighted average cost of capital (WACC)...
Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $7,470.00 million...
Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $7,470.00 million this year (FCF₁ = $7,470.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Omni Consumer Products Co.’s weighted average...
Praxis Corp. is expected to generate a free cash flow (FCF) of $7,890.00 million this year...
Praxis Corp. is expected to generate a free cash flow (FCF) of $7,890.00 million this year ( FCF1 = $7,890.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years ( FCF2 and FCF3 ). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever ( FCF4 ). If Praxis Corp.’s weighted average cost of capital (WACC) is 7.38%,...
11. More on the corporate valuation model Galaxy Corp. is expected to generate a free cash...
11. More on the corporate valuation model Galaxy Corp. is expected to generate a free cash flow (FCF) of $14,415.00 million this year (FCF₁ = $14,415.00 million), and the FCF is expected to grow at a rate of 26.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 4.26% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Galaxy...
11. More on the corporate valuation model Qwerty Logistics Corp. is expected to generate a free...
11. More on the corporate valuation model Qwerty Logistics Corp. is expected to generate a free cash flow (FCF) of $7,600.00 million this year (FCF₁ = $7,600.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If...
11. More on the corporate valuation model Smith and T Co. is expected to generate a...
11. More on the corporate valuation model Smith and T Co. is expected to generate a free cash flow (FCF) of $6,020.00 million this year (FCF₁ = $6,020.00 million), and the FCF is expected to grow at a rate of 23.80% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.54% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets....
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT