Question

Blackbriar’s most recent free cash flow to the firm (FCFF) is $5,000,000. The company’s target debt-to-equity...

  1. Blackbriar’s most recent free cash flow to the firm (FCFF) is $5,000,000. The company’s target debt-to-equity ratio is 0.25. The company has 2 million shares of common stock outstanding and the market value of the firm’s debt is $10 million. The firm’s tax rate is 40%, the cost of equity is 10%, the firm’s pre-tax cost of debt is 8%, and the expected long-term growth rate in FCFF is 5%. Estimate the equity value per share using a single-stage free cash flow to the firm model.

Homework Answers

Answer #1

Given about Blackbriar,

Cost of equity Ke = 10%

pre-tax cost of debt Kd = 8%

Tax rate t = 40%

D/E ratio = 0.25

So weight of debt Wd = 0.25/1.25 = 0.20

weight if equity We = 1-Wd = 1-0.2 = 0.8

So, weighted average cost of capital of firm, Kc = Wd*Kd*(1-t) + We*Ke = 0.2*8*(1-0.4) + 10*0.8 = 8.96%

recent free cash flows FCFF0 = $5000000

growth rate = 5% perpetual,

So, enterprise value using constant growth model is

So, EV0 = FCFF0*(1+g)/(Kc - g)

EV0 = 5000000*1.05/(0.0896-0.05) = $132575757.58 or 132.58 million

Value of equity is calculated as:

Value of equity = Enterprise value - Debt + cash = 132.58 - 10 + 0 = $122.58 million

Thus market value of equity = $122.58

So stock price per share = Market value of equity/number of shares = 122.58/2 = $61.29 per share

So, company stock price today = $61.29 per share.

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
Blackbriar’s most recent free cash flow to the firm (FCFF) is $5,000,000. The company’s target debt-to-equity...
Blackbriar’s most recent free cash flow to the firm (FCFF) is $5,000,000. The company’s target debt-to-equity ratio is 0.25. The company has 2 million shares of common stock outstanding and the market value of the firm’s debt is $10 million. The firm’s tax rate is 40%, the cost of equity is 10%, the firm’s pre-tax cost of debt is 8%, and the expected long-term growth rate in FCFF is 5%. Estimate the equity value per share using a single-stage free...
Cagiati Enterprises has FCFF of $600 million. Cagiati’s before-tax cost of debt is 5.7%, and its...
Cagiati Enterprises has FCFF of $600 million. Cagiati’s before-tax cost of debt is 5.7%, and its required rate of return for equity is 11.8%. The company’s capital structure consisting of 20% debt and 80% equity. The tax rate is 33.33%, and FCFF is expected to grow forever at 5.0%. Firm’s total debt outstanding with a market value of $2200 million. What is the cash flow valuation of the firm’s equity? Select one: a. $9975.3m b. $9915.3m c. $9985.3m d. $9965.3m
A private firm has equity of 4000 and debt of 1000 (book values) and a FCFF...
A private firm has equity of 4000 and debt of 1000 (book values) and a FCFF of 100. The risk premium is 6%, the risk-free rate 3% and the corporate tax rate 30%. Cost of debt is 4% and the expected growth rate of FCFF is 2% forever. The firm operates in a sector with an unlevered beta of 0.5. Assume that the book and market values of debt are the same. Find the “market” value of equity that produces...
A firm is expected to grow in perpetuity at a rate of 5%. If the current...
A firm is expected to grow in perpetuity at a rate of 5%. If the current year free cash flow is 15 million, the cost of equity is 16%, after-tax cost of debt is 9% and the target debt to equity ratio is 0.25, then what is the value of this firm today if the tax rate is 20%?
Krisko Industries generated FCFF of $430,000 last year. The firm is expected to grow at a...
Krisko Industries generated FCFF of $430,000 last year. The firm is expected to grow at a rate of 15% for the next two years. After this high growth period, the firm is expected to grow at a rate of 6% for the forseeable future. The following data applies to Krisko: Market value of debt = $3,000,000 Book value of debt = $2,800,000 Pre-tax cost of debt = 6% Bingo's beta = 1.4 Risk-free rate - 3% Market risk premium =...
A firm has a target debt-equity ratio of.37. The cost of debt is 9% and the...
A firm has a target debt-equity ratio of.37. The cost of debt is 9% and the cost of equity is 15%. The company has a 34% tax rate. A project has an initial cost of $70,000 and an annual after-tax cash flow of $21,000 for six years. There is no salvage value or net working capital requirement. What is the net present value of the project using the WACC? a.15942 b.14092 c.14899 d.15513 e.15011
Company’s financials: Market value of debt € 500,000 Cost of debt 7% Tax rate 20% Adjusted...
Company’s financials: Market value of debt € 500,000 Cost of debt 7% Tax rate 20% Adjusted beta 1.6 Risk-free rate of return 4% Equity risk premium 5% Optimal capital structure: Debt – 45%, equity – 55% Free cash flow (current year) € 82,000 Projected long-term growth rate in free cash flow 4% Number of shares outstanding 22,000 Assume that the free cash flow to the firm is expected to grow indefinitely. Using the DCF method, estimate: 1. the value of...
Discuss the similarities and differences between using FCFF (Free Cash Flow to the Firm) versus using...
Discuss the similarities and differences between using FCFF (Free Cash Flow to the Firm) versus using FCFE (Free Cash Flow to Equity). When might one approach be preferred over the other? Be sure to discuss the proper discount rate to use for each approach as well.
Acquirer Company’s management believes that there is a 70 percent chance that Target Company’s free cash...
Acquirer Company’s management believes that there is a 70 percent chance that Target Company’s free cash flow to the firm will grow at 25 percent per year during the next five years from this year’s level of $4 million. Sustainable growth beyond the fifth year is estimated at 5 percent per year. However, they also believe that there is a 30 percent chance that cash flow will grow at half that annual rate during the next five years and then...
7. David Ortiz Motors has a target capital structure of 20% debt and 80% equity. The...
7. David Ortiz Motors has a target capital structure of 20% debt and 80% equity. The yield to maturity on the company’s outstanding bonds is 5.7%, and the company’s tax rate is 23%. Ortiz’s CFO has calculated the company’s WACC as 10.45%. What is the company’s cost of equity capital? 8. On January 1, the total market value of the Tysseland Company was $60 million. During the year, the company plans to raise and invest $30 million in new projects....
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT