Question

3. You have been assigned the task of using the corporate, or free cash flow, model to estimate Petry Corporation's intrinsic value. The firm's WACC is 10.00%, its end-of-year free cash flow (FCF1) is expected to be $70.0 million, the FCFs are expected to grow at a constant rate of 5.00% a year in the future, the company has $200 million of long-term debt and preferred stock, and it has 30 million shares of common stock outstanding. Assume the firm has zero non-operating assets. What is the firm's estimated intrinsic value per share of common stock? Please include excel formulas.

Answer #1

Based on the given data, pls find below steps, workings and answer:

WACC is 10%, perpetual growth rate is 5%, Free Cash Flows = $ 70 Million, Debt = $ 200 million and Cash = 0

**Enterprise Value = FCF / (WACC% - Growth %)** =
70 / (10%-5%) = $1400 Million

**Equity Value = Enterprise Value - Debt Obigations + Cash
and Cash Equivalents** = 1400 - 200 + 0 = $ 1200 Million

Outstanding shares (Common stock) = 30 Million

**Estimated Intrinsic value per stock = Equity Value /
Outstanding Shares** = $ 1200 / 30 = $ 40 per share

**Answer: The firm's estimated intrinsic value
per share of common stock is $ 40 per share.**

You have been assigned the task of using the corporate, or free
cash flow, model to estimate Petry Corporation's intrinsic value.
The firm's WACC is 10.00%, its end-of-year free cash flow (FCF1) is
expected to be $70.0 million, the FCFs are expected to grow at a
constant rate of 5.00% a year in the future, the company has $200
million of long-term debt and preferred stock, and it has 30
million shares of common stock outstanding. What is the firm's...

Beishan Technologies' end-of-year free cash flow (FCF1) is expected
to be $70 million, and free cash flow is expected to grow at a
constant growth rate of 5% a year in the future. The firm's WACC is
10%, and it has $600 million of long-term debt and preferred stock.
If the firm has 34 million shares of common stock outstanding, what
is the estimated intrinsic value per share of their common stock?
Your answer should be between 14.20 and 68.54

You must estimate the intrinsic value of IST Technologies’
stock. The end-of-year free cash flow (FCF1) is expected
to be $55.00 million, and it is expected to grow at a constant rate
of 5.0% a year thereafter. The company’s WACC is 9.0%, it has
$105.0 million of long-term debt plus preferred stock outstanding,
and there are 20.0 million shares of common stock outstanding. What
is the firm's estimated intrinsic value per share of common
stock?

You must estimate the intrinsic value of Mobile Technologies'
stock. The end-of-year free cash flow is expected to be $5 million
for the first two years and $27 million for year 3, and it is
expected to grow at a constant rate of 7.0% a year thereafter. The
company's WACC is 10.0%, it has $125.0 million of long-term debt
plus preferred stock outstanding, and there are 15.0 million shares
of common stock outstanding. What is the firm's estimated intrinsic
value...

You must estimate the intrinsic value of Noe Technologies’
stock. The end-of-year free cash flow (FCF 1) is
expected to be $28.50 million, and it is expected to grow at a
constant rate of 7.0% a year thereafter. The company’s WACC is
10.0%, it has $125.0 million of long-term debt plus preferred stock
outstanding, and there are 15.0 million shares of common stock
outstanding. Assume the firm has zero non-operating assets. What is
the firm's estimated intrinsic value per share...

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%,...

Suppose Glead corporation’s projected free cash flow for next
year is FCF1 = $150 million and FCF is expected to grow at a
constant rate of 7.25%. If the company’s weighted average cost of
capital is 10.5%, the value of debt is currently $200 million and
the outstanding number of common stocks is 80 million, and there is
no preferred stocks issued. Compute the value of this stock.

RTE Telecom Inc. is expected to generate a free cash flow of
$167 million this year (FCF1 = $167 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. RTE Telecom Inc.'s weighted average cost of capital (WACC)
is 12.78%.
Use corporate valuation method to complete...

Atchley Corporation’s last free cash flow was $1.55 million. The
free cash flow growth rate is expected to be constant at 1.5% for 2
years, after which free cash flows are expected to grow at a rate
of 8.0% forever. The firm's weighted average cost of capital (WACC)
is 12.0%. Atchley has $2 million in short-term debt and $14 million
in debt and 1 million shares outstanding. What is the best estimate
of the intrinsic stock price?
a. $29.70 b....

1. PA Film Corporation’s last free cash flow was $1.55 million.
The free cash flow growth rate is expected to be constant at 1.5%
for 2 years, after which free cash flows are expected to grow at a
rate of 8.0% forever. The firm's weighted average cost of capital
(WACC) is 12.0%. It has $2 million in short-term debt and $14
million in debt and 1 million shares outstanding. What is the best
estimate of the intrinsic stock price? a....

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 2 minutes ago

asked 9 minutes ago

asked 9 minutes ago

asked 36 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 2 hours ago

asked 2 hours ago

asked 2 hours ago

asked 3 hours ago