Question

Lycan, Inc. anticipates that it will earn a firm free cash flow of $2,100,000 a year in 2019. The amount of free cash flows Lycan can generate since then will grow at 5% per year until 2022. The owner of the firm will retire in 2022 and sell the company. The comparable BITDA multiple for this type of company is 15x. Assume Lycan's EBITDA for 2022 will be $2,000,000. What is the current value of this firm if it's WACC is 12%?

Please show all work and please show all formulas used!

Answer #1

FCF2019 = $2,100,000

Growth rate for FCF until 2022 = 5%

FCF2020 = $2,100,000 * 1.05 = $2,205,000

FCF2021 = $2,205,000 * 1.05 = $2,315,250

FCF2022 = $2,315,250 * 1.05 = $2,431,013

EBITDA Multiple 2022 = Expected Value of Firm, V2022 /
EBITDA2022

15X = Expected Value of Firm, V2022 / $2,000,000

Expected Value of Firm, V2022 = $30,000,000

WACC = 12%

Current Value of Firm, V2018 = $2,100,000/1.12 +
$2,205,000/1.12^2 + $2,315,250/1.12^3 + $2,431,013/1.12^4 +
$30,000,000/1.12^4

Current Value of Firm, V2018 = $25,891,257

So, current value of firm is $25,891,257

Use the following information and a Free Cash Flow to the Firm
model to calculate the stock price for Andrews, Inc. Show your
work.
The free cash flow to the firm last
year was 900. The free cash flow is expected to grow at
a rate of 10 percent annually for the next two years and remain the
same thereafter.
CAPM Equity Return
0.130
WACC
0.065
Cash & Marketable Sec.
580
Market Value of Debt
12,000
Book Value of Debt...

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...

Carmax Inc. has generates annual free cash flow of $2,096
million. The firm current has $1,823 million in long and short-term
debt, $259 million in marketable securities, and the current market
value of preferred stock is $767 million. Carmax expects their cash
flow to grow 25% and 10% during the next two years. The fi rm then
anticipates a constant FCF growth rate of 9%. If the fi rm has a
WACC of 18% and 364 million shares outstanding, what...

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...

ABC Corp. generated $500,000 in Free Cash Flow in the year that
ends today and paid the entire amount out to it's owners as a
dividend. Assuming their Free Cash Flow grows by 5% per year for
the next four year and then continues to grow at a 2.5% rate per
year forever, what is the value of ABC Corp. today assuming they
have need to Earn 9% returns for their owners?
Group of answer choices:
a)$8,447,000
b)$8,613,000
c)$9,113,000

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

a. Calculate the free cash flow generated by a firm which has
earnings before interest and taxes of £30m, has depreciated its
fixed assets by £1m, has invested £10m in new fixed assets and £5m
in working capital during 2019 when it paid corporate tax at 20%.
Explain what you have assumed about the firm’s asset base.
b.During 2019 the firm in (a) generated revenue of £60m, its
cost of goods sold was £20m and its selling, general and
administrative...

Marshall Law firm expects to generate free-cash flows of
$200,000 per year for the next five years. Beyond that time, free
cash flows are expected to grow at a constant rate of 5 % per year
forever. If the firm's weighted average cost of capital is 15 %,
the market value of the firm's debt is $500,000, the market value
of its preferred stock is $200,000 and the firm has a half million
shares of common stock outstanding, what is...

Neil’s Surf shop had firm-free cash flow of $33,000 last year
(year 0), which is expected to grow at 5% a year for the next five
years, after which it will grow at 2% for eternity. The appropriate
cost of equity is 15%. The surf shop has no debt or notable cash on
hand. Use a simple discounted cash flow (DCF) analysis to value the
surf shop. What is the present value of this company?
A 190,929.16
B 290,929.16
C...

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...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 3 minutes ago

asked 19 minutes ago

asked 19 minutes ago

asked 38 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 2 hours ago

asked 3 hours ago

asked 3 hours ago