Question

Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations...

Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations are shown below.

Actual
2016

2017
Projected
2018

2019
Free cash flow $602.40 $663.08 $703.13 $759.38
(millions of dollars)

Growth is expected to be constant after 2018, and the weighted average cost of capital is 11.55%. What is the horizon (continuing) value at 2019 if growth from 2018 remains constant? Round your answer to the nearest dollar. Round intermediate calculations to two decimal places.

Homework Answers

Answer #1

Step-1, Calculation of the Growth Rate

Here, we have Free Cash Flow in Year 2019 (FCF2019) = $759.38 Million

Free Cash Flow in Year 2018 (FCF2018) = $703.13 Million

Growth Rate = [(FCF2019 - FCF2018) / FCF2018] x 100

= [($759.38 - $703.13) / $703.13] x 100

= [$56.25 / $703.13] x 100

= 8.00%

Step-2, Calculation of Horizon (Continuing) Value

Free Cash Flow in Year 2019 (FCF2019) = $759.38 Million

Growth Rate (g) = 8.00%

Weighted Average Cost of Capital (WACC) = 11.55%

Therefore, the Horizon (Continuing) Value = FCF2019(1 + g) / (WACC – g)

= $759.38(1 + 0.08) / (0.1155 – 0.08)

= $820.13 / 0.0355

= $23,102 Million

“Therefore, the Horizon (Continuing) Value at 2019 = $23,102 Million“

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
Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations...
Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations are shown below. Actual 2016 2017 Projected 2018 2019 Free cash flow $606.82 $667.50 $707.55 $750.00 (millions of dollars) Growth is expected to be constant after 2018, and the weighted average cost of capital is 11.05%. What is the horizon (continuing) value at 2019 if growth from 2018 remains constant? Round your answer to the nearest dollar. Do not round intermediate calculations
Problem 7-07 Horizon Value of Free Cash Flows Current and projected free cash flows for Radell...
Problem 7-07 Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations are shown below. Actual 2016 2017 Projected 2018 2019 Free cash flow $612.00 $672.68 $712.73 $769.75 (millions of dollars) Growth is expected to be constant after 2018, and the weighted average cost of capital is 11.2%. What is the horizon (continuing) value at 2019 if growth from 2018 remains constant? Round your answer to the nearest dollar. Round intermediate calculations to two...
Horizon Value Current and projected free cash flows for Radell Global Operations are shown below. Actual...
Horizon Value Current and projected free cash flows for Radell Global Operations are shown below. Actual 2013 2014 Projected 2015 2016 Free cash flow $606.96 $667.64 $707.69 $764.31 (millions of dollars) Growth is expected to be constant after 2015, and the weighted average cost of capital is 10.4%. What is the horizon (continuing) value at 2016 if growth from 2015 remains constant? Round your answer to the nearest dollar. Round intermediate calculations to two decimal places.
Horizon Value Current and projected free cash flows for Radell Global Operations are shown below. Actual...
Horizon Value Current and projected free cash flows for Radell Global Operations are shown below. Actual 2013 2014 Projected 2015 2016 Free cash flow $616.04 $676.72 $716.77 $766.94 (millions of dollars) Growth is expected to be constant after 2015, and the weighted average cost of capital is 12%. What is the horizon (continuing) value at 2016 if growth from 2015 remains constant? Round your answer to the nearest dollar. Round intermediate calculations to two decimal places.
Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations...
Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations are shown below. Actual Projected 2019 2020 2021 2022 Free cash flow $616.960 $677.640 $717.687 $775.100 (millions of dollars) Growth is expected to be constant after 2021, and the weighted average cost of capital is 10.1%. What is the horizon (continuing) value at 2022 if growth from 2021 remains constant? Do not round intermediate calculations. Enter your answer in millions. For example, an answer...
Current and projected free cash flows for Radell Global Operations are shown below. Actual 2018 2019...
Current and projected free cash flows for Radell Global Operations are shown below. Actual 2018 2019 Projected 2020 2021 Free cash flow $619.28 $679.96 $720.01 $770.41 (millions of dollars) Growth is expected to be constant after 2020, and the weighted average cost of capital is 11.85%. What is the horizon (continuing) value at 2021 if growth from 2020 remains constant? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1 million should be entered...
1. Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global...
1. Horizon Value of Free Cash Flows Current and projected free cash flows for Radell Global Operations are shown below. Actual Projected 2015 2016 2017 2018 Free cash flow $611.76 $672.44 $712.49 $769.49 (millions of dollars) Growth is expected to be constant after 2017, and the weighted average cost of capital is 11.85%. What is the horizon (continuing) value at 2018 if growth from 2017 remains constant? Do not round intermediate calculations. Enter your answer in millions. For example, an...
1.Ogier Incorporated currently has $900 million in sales, which are projected to grow by 8% in...
1.Ogier Incorporated currently has $900 million in sales, which are projected to grow by 8% in Year 1 and by 4% in Year 2. Its operating profitability (OP) is 7%, and its capital requirement (CR) is 65%. Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to two decimal places. What are the projected sales in Years 1 and 2? Sales in...
eBook Horizon Value of Free Cash Flows JenBritt Incorporated had a free cash flow (FCF) of...
eBook Horizon Value of Free Cash Flows JenBritt Incorporated had a free cash flow (FCF) of $72 million in 2019. The firm projects FCF of $235 million in 2020 and $650 million in 2021. FCF is expected to grow at a constant rate of 4% in 2022 and thereafter. The weighted average cost of capital is 10%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example,...
Computing Free Cash Flows to the Firm (FCFF) Use the following data to compute free cash...
Computing Free Cash Flows to the Firm (FCFF) Use the following data to compute free cash flows to the firm for Intel Corporation for 2016 through the terminal period. Reported Horizon Period Terminal $ millions 2015 2016 2017 2018 2019 Period Sales $ 55,355 $ 61,444 $ 67,588 $ 73,660 $ 78,851 $ 80,400 NOPAT 11,510 13,740 14,415 15,691 15,992 15,498 NOA 51,488 57,157 62,873 68,521 72,674 74,101 2016 2017 2018 2019 Terminal Period Free cash flows to the firm