Question

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 11%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ....... ...... FCF ($ millions) - $23 $17 $46 a.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 b. 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 c. Suppose Dantzler has $127 million of debt and 26 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. $

Answer 1

Horizon value i.e. value at the end of year 3 = 46(1.07)/(                11%-7%)

= $1,230.5 millions

b.Firm’s Value today is equal to the present value of all future cash flows

= -23/(1.11) + 17/(1.11)^2‑+46/(1.11)^3‑+ 1,230.5/(1.11)³

= $926.44 millions

c.Value of firm = $926.44 millions

Less: Value of Debt = $127 million

Value of Common Stock = $799.44 millions

Number of shares = 26 million

Value per Share = $30.75