Question

Suppose that at June 15, 2018, as a staff financial analyst with Consulting Advisory Services (CAS)...

Suppose that at June 15, 2018, as a staff financial analyst with Consulting Advisory Services (CAS) you determine the following metrics for the upcoming 12-month period for Silva Corporation, Inc. (SCI):

After-tax operating income (aka, NOPAT) is forecast to be $400 million.

SCI’s depreciation expense is forecast at $140 million.

SCI’s capital expenditures (aka, CAPEX) is forecast to be $225 million.

No change is expected in SCI’s net operating working capital.

SCI’s free cash flow is forecast to grow at a constant rate of 6% per year.

You assess SCI’s required return on equity at 14% based on its operating and financial risks.

SCI’s WACC is 10%.

The market value of SCI’s debt is $3.875 billion.

SCI reports 200 million shares of common stock are outstanding.

TASK: Please -

Use the information above to estimate the “intrinsic value per share” (aka, estimated market price per share) of SCI’s common stock at June 15, 2018.

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

Computation of Intrinsic Value per share:

Free Cash Flow = NOPAT + Depreciation - Capital Expenses

Free Cash Flow = $400 M + $140 M - $225 M

Free Cash Flow = $315 M

Value of Company = FCF * (1 + Growth Rate) / WACC - Growth Rate

Value of Company = $315M * (1 + 0.06) / 0.10 - 0.06

Value of Company = $333.9 M / 0.10 - 0.06

Value of Company = $8347.5 M

Value of Equity = Value of Company - Value of Debt

Value of Equity = $8.3475 B - 3.8750 B

Value of Equity = $4472.5 Million

Intrinsic Value per share = Value of Equity / Common Stock O/s

Intrinsic Value per share = $4472.5 M / 200 M

Intrinsic Value per share = $22.3625 per share

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Kahn Inc. (KI) is a distributor of intellectual property. Suppose that you are a member of...
Kahn Inc. (KI) is a distributor of intellectual property. Suppose that you are a member of the financial analyst team at Edward Jones Investments (EJI) and have ascertained the following about KI as of June 15, 2018: KI’s management desires to maintain a target capital structure of 60% common equity and 40% debt to fund its $10 billion in operating assets. KI’s WACC is 13%; KI has a before-tax cost of debt of 10%, and a corporate tax rate of...
On April 28, 2019, Madison purchased 5000 of its common shares issued on June 15, 2018...
On April 28, 2019, Madison purchased 5000 of its common shares issued on June 15, 2018 at $13 per share The following transactions related to the treasury stock purchased on April 28 took place throughout the years. A) 8-Jul Sold 500 shares of treasury stock purchased on April 28th for $27 per share. B) 21-Oct Sold 1000 shares of treasury stock purchased on April 28th for $20,000. C) 18-Nov Sold 1500 shares of treasury stock purchased on April 28th for...
Sand Technologies: Income Statements for Year Ending December 31            (in thousands)          ...
Sand Technologies: Income Statements for Year Ending December 31            (in thousands)           2019   2018   Sales               $945,000   $880,000   Expenses excluding depreciation and amortization   822,150   730,400   EBITDA               $122,850   $149,600   Depreciation and amortization       32,400   31,500   EBIT               $90,450   $118,100   Interest Expense           10,470   8,600   EBT               $79,980   $109,500   Taxes (40%)               31,992   43,800   Net income           $47,988   $65,700                         ...
McGee Corporation needs to calculate its marginal cost of capital. You are a financial analyst for...
McGee Corporation needs to calculate its marginal cost of capital. You are a financial analyst for the company and have gathered the following information:                   Dividend, preferred stock……………………….......... …………..$6.00                   Dividend, next expected, Common Stock……….......... ………..$1.10                   Price, Preferred Stock (ignore any flotation cost)….......... ……$48.00                   Price, Common Stock………………………………….......... …..$25.00                   Flotation cost per share, common........................ 20% of stock price                   Growth rate…………………………………………….......... ………10%                   Bond yield........... …………………………………………………….11%                   Bond face .......... ………………………………………………$1,000.00                   Net income…………………………………………….... …….$25 million                   Dividend...
Wilma Brinton is a new financial analyst at Dorrington Corporation, a company that had grown steadily...
Wilma Brinton is a new financial analyst at Dorrington Corporation, a company that had grown steadily over the past 30 years and has now matured, being well known and highly respected. Brinton’s first task is to explain the concept of weighted average cost of capital to new members of the Board of Directors. Dorrington’s balance sheet is summarized below.                          Assets                                                          Liabilities and net worth Working capital              $200                        Bank loan                                                      $120 Plant and equipment         360                        Long-term debt                                                 80 Other assets                        ...
The corporate valuation model, the price-to-earnings (P/E) multiple approach, and the economic value added (EVA) approach...
The corporate valuation model, the price-to-earnings (P/E) multiple approach, and the economic value added (EVA) approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend-based valuation that you’ve done in previous problems, but it focuses on a firm’s free cash flows (FCFs) instead of its dividends. Some firms don’t pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model. Tropetech Inc. has an expected net...
Assume today is December 31, 2017. Barrington Industries expects that its 2018 after-tax operating income [EBIT(1...
Assume today is December 31, 2017. Barrington Industries expects that its 2018 after-tax operating income [EBIT(1 – T)] will be $440 million and its 2018 depreciation expense will be $60 million. Barrington's 2018 gross capital expenditures are expected to be $110 million and the change in its net operating working capital for 2017 will be $30 million. The firm's free cash flow is expected to grow at a constant rate of 4.5% annually. Assume that its free cash flow occurs...
The financial data for a corporation is provided to calculate all the following question. Most recent...
The financial data for a corporation is provided to calculate all the following question. Most recent annual common dividend $4.00 Today’s common stock price $50.00 U.S. Treasury 10y annual rate 3 percent Market risk premium 5 percent Equity Risk Premium on Bond Yield 10 percent Number of common shares outstanding 2.5 million Today’s preferred stock price $100.00 Fixed preferred dividend $8.00 Constant growth rate 6 percent Beta β 2.0 Floatation costs for Preferred and common stock issuance 7 percent Market...
The financial data for a corporation is provided to calculate all the following question. Most recent...
The financial data for a corporation is provided to calculate all the following question. Most recent annual common dividend $4.00 Today’s common stock price $50.00 U.S. Treasury 10y annual rate 3 percent Market risk premium 5 percent Equity Risk Premium on Bond Yield 10 percent Number of common shares outstanding 2.5 million Today’s preferred stock price $100.00 Fixed preferred dividend $8.00 Constant growth rate 6 percent Beta β 2.0 Floatation costs for Preferred and common stock issuance 7 percent Market...
The financial data for a corporation is provided to calculate all the following question. Most recent...
The financial data for a corporation is provided to calculate all the following question. Most recent annual common dividend $4.00 Today’s common stock price $50.00 U.S. Treasury 10y annual rate 3 percent Market risk premium 5 percent Equity Risk Premium on Bond Yield 10 percent Number of common shares outstanding 2.5 million Today’s preferred stock price $100.00 Fixed preferred dividend $8.00 Constant growth rate 6 percent Beta β 2.0 Floatation costs for Preferred and common stock issuance 7 percent Market...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT