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...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how the firms resources incompetencies support the given pressures regarding costs and local responsiveness. Describe entry modes have they usually used, and whether they are appropriate for the given strategy. Any key issues in their global strategy? casestudy: Atlanta, June 17, 2014. Sea of Delta employees and their families swarmed between food trucks, amusement park booths, and entertainment venues that were scattered throughout what would...
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...