Question

# The Stetson Corp. estimates that it will have free cash flow of \$20 million, \$30 million...

The Stetson Corp. estimates that it will have free cash flow of \$20 million, \$30 million and \$40 million in the next three years respectively. After that, FCF will grow at 8% indefinitely. Their cost of capital is 9.4%, and they have \$120 in debt, \$30 million of preferred stock and \$20 million in short term investments. There are 10 million shares of common stock outstanding. Estimate the price per share of common stock using the FCF valuation model.

 WACC= 9.40% Year Previous year FCF FCF growth rate FCF current year Horizon value Total Value Discount factor Discounted value 1 0 0.00% 20 20 1.094 18.2815 2 20 0.00% 30 30 1.196836 25.06609 3 30 0.00% 40 3085.714 3125.714 1.309338584 2387.24654 Long term growth rate (given)= 8.00% Value of Enterprise = Sum of discounted value = 2430.59 mln
 Enterprise value = Equity value+ MV of debt+ MV of preferred stock - Short term investments 2430.59 = Equity value+120+30-20 Equity value = 2300.59 mln
 share price = equity value/number of shares share price = 2300.59/10 share price = 230.06

#### Earn Coins

Coins can be redeemed for fabulous gifts.