Free Cash Flow Valuation
Dozier 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 10% rate. Dozier's weighted average cost of capital is WACC = 13%.
Year | |||
1 | 2 | 3 | |
Free cash flow ($ millions) | -$20 | $30 | $40 |
What is Dozier's horizon value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places.
$ million
What is the current value of operations for Dozier? Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places.
$ million
Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Do not round intermediate calculations. Round your answer to the nearest cent.
$
Answer :(a.) Calculation of Horizon Value :
Horizon Value = [Free Cash Flow in year 3 * (1 + growth rate)] / (WACC - growth rate)
= [40 * (1 + 0.10)] / (0.13 - 0.10)
= 1466.67 million
(b.) Value of Operation = 1049.99
Year | Free Cash Flow | PVF @13% | Present Value of Free Cash Flows |
1 | -20 | 0.884955752 | -17.69911504 |
2 | 30 | 0.783146683 | 23.4944005 |
3 | 40 | 0.693050162 | 27.72200649 |
3 | 1466.66667 | 0.693050162 | 1016.473571 |
Total | 1049.990863 |
(c.) Equity Value = Value of Operation + Marketable securities - Value of Debt
= 1049.99 + 10 - 100
= 959.99
Intrinsic price per share = 959.99 / 10
= 96
Get Answers For Free
Most questions answered within 1 hours.