Question

Alex is a new intern in an investment bank. She is trying to value a firm...

Alex is a new intern in an investment bank. She is trying to value a firm using non-constant growth model. Firm's free cash flow in current year is $10m. FCF will grow by 12%, 10%, and 8% in years 1, 2, and 3, respectively. Alex assumes WACC=10%, uses the wrong formulas and finds that firm value is $108.33m. Alex's manager says the actual WACC of firm should be 12% and want Alex to re-calculate correct firm value. What is the correct firm value?

Homework Answers

Answer #1

Firms value = present value of future cash flows

Present value year 1 cash flow = 10,000,000(1.12) / ( 1 + 0.12)1

Present value year 1 cash flow = 11,200,000 / 1.12

Present value year 1 cash flow = 10,000,000

Present value of year 2 cash flow = 11,200,000(1.1) / (1.12)2

Present value of year 2 cash flow = 12,320,000 / (1.12)2

Present value of year 2 cash flow = 9,821,428.571

Present value of year 3 cash flow = 12,320,000(1.08) / (1.12)3

Present value of year 3 cash flow = 13,305,600 / (1.12)3

Present value of year 3 cash flow = 9,470,663.265

Correct firm value = 9,470,663.265 + 9,821,428.571 + 10,000,000

Correct firm value = 29,292,091.84

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
Use this information to answer the questions on the quiz. Additional information will be provided as...
Use this information to answer the questions on the quiz. Additional information will be provided as the quiz proceeds. Gemco Jewelers earned $5 million in after-tax operating income in the most recent year. The firm also had capital expenditures of $4 million and depreciation of $2 million during the year and the non-cash working capital at the end of the year was $10 million. The company's WACC =12% 1.Estimate next year's after tax operating income. 2.Using the information in question...
Please read the article and answear about questions. Determining the Value of the Business After you...
Please read the article and answear about questions. Determining the Value of the Business After you have completed a thorough and exacting investigation, you need to analyze all the infor- mation you have gathered. This is the time to consult with your business, financial, and legal advis- ers to arrive at an estimate of the value of the business. Outside advisers are impartial and are more likely to see the bad things about the business than are you. You should...
Please answer the following Case analysis questions 1-How is New Balance performing compared to its primary...
Please answer the following Case analysis questions 1-How is New Balance performing compared to its primary rivals? How will the acquisition of Reebok by Adidas impact the structure of the athletic shoe industry? Is this likely to be favorable or unfavorable for New Balance? 2- What issues does New Balance management need to address? 3-What recommendations would you make to New Balance Management? What does New Balance need to do to continue to be successful? Should management continue to invest...
What tools could AA leaders have used to increase their awareness of internal and external issues?...
What tools could AA leaders have used to increase their awareness of internal and external issues? ???ALASKA AIRLINES: NAVIGATING CHANGE In the autumn of 2007, Alaska Airlines executives adjourned at the end of a long and stressful day in the midst of a multi-day strategic planning session. Most headed outside to relax, unwind and enjoy a bonfire on the shore of Semiahmoo Spit, outside the meeting venue in Blaine, a seaport town in northwest Washington state. Meanwhile, several members of...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT
Active Questions
  • true/false An unweighted path length measures the number of edges in a graph. Breadth first search...
    asked 8 minutes ago
  • Give an example of the effect of interest rate changes on a fixed coupon bond, what...
    asked 15 minutes ago
  • Thirty-two small communities in Connecticut (population near 10,000 each) gave an average of x = 138.5...
    asked 19 minutes ago
  • The value of the integral   ∫C(3x2+ycosx)dx+(sinx−4y3)dy∫C(3x2+ycos⁡x)dx+(sin⁡x−4y3)dy, where CC is an arbitrary path from A(−π,−1)A(−π,−1) to B(2π,1)B(2π,1),...
    asked 33 minutes ago
  • the ordinates of a 6-h unit hydrograph for a particular catchment are 0,10,30,50,40,30,20,10 and 0 m3/s...
    asked 35 minutes ago
  • Please solve this using R code Part 3: A particular item is handmade in two stages...
    asked 43 minutes ago
  • Compare the American Cousnelors Association (ACA) code of ethics regarding conflict of interest to the National...
    asked 43 minutes ago
  • A fisherman's scale stretches 3.2 cm when a 2.1 kg fish hangs from it. a) What...
    asked 57 minutes ago
  • Compare the American Counselors Association (ACA) code of ethics regarding referral due to dual relationship possibility...
    asked 1 hour ago
  • Sexual harassment in the United States has become a very explosive issue, from the entertainment industry...
    asked 1 hour ago
  • Height 162.5 175.5 160 175 158 163 186 165 155 165 172 168 175.5 158 188.5...
    asked 1 hour ago
  • Hello, I am trying to do an assignment that requires writing an MSP432 code to add...
    asked 2 hours ago