Question

New Millenium Company earned $2.3 million in net income last year. It took depreciation deductions of...

New Millenium Company earned $2.3 million in net income last year. It took depreciation deductions of $290,000 and made new investments in working capital and fixed assets of $96,000 and $360.000, respectively.

A. What was New Millenniums Free cash flow last year.

B. Suppose that the company's free cash flow is expected to grow at 4% per year forever. If investors require a return of 9% on Millennium stock, what is the present value of Millenium's Future free cash flows?

C. New Millennium has 3.5 million shares of common stock outstanding. What is the per share value of the company's common stock.

d. What is the​ company's P/E ratio based on last​ year's earnings​ (i.e., trailing​ earnings)?

e. What is the​ company's P/E ratio based on next​ year's earnings​ (assuming that earnings grow at the same rate as free cash​ flow).

Homework Answers

Answer #1

A. FCF = Net Income + Depriciation - Investment in Working Capital - Investment in Capital Expenditure

= 2,300,000 + 290,000 - 96,000 - 360,000 = 2,134,000

B. Growth Rate g =4%; Rate of Return r =9%

PV of Future Free Cash fLow = FCF*(1+g)/(r-g) = 2.134 * (1+4%)/(9%-4%) = 44.3872M

C. 3.5 M Shares have value of 44.3872M so Per Share Value = 44.3872 / 3.5 = 12.68 per share

D. Last Year Earning = 2.3M, So Earning per share = 2.3 /3.5 = 0.657; P/E = 12.68 / 0.657 = 19.3

E. Next Year Earning = 2.3*(1+4%)= 2.392, and EPS= 2.392 / 3.5 = 0.6834; P/E = 12.68 / 0.6834 = 18.6

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
Lansing Corporation reported net income of $61 million for last year. Depreciation expense totaled $15 million...
Lansing Corporation reported net income of $61 million for last year. Depreciation expense totaled $15 million and capital expenditures came to $6 million. Free cash flow is expected to grow at a rate of 4.7% for the foreseeable future. Lansing faces a 40% tax rate and has a 0.38 debt to equity ratio with $290 million (market value) in debt outstanding. Lansing's equity beta is 1.61, the risk-free rate is currently 5% and the market risk premium is estimated to...
[10] Floating 250 million shares next month, new Millenium Company is undergoing its IPO in an...
[10] Floating 250 million shares next month, new Millenium Company is undergoing its IPO in an industry where the average P/E ratio for similar firms is 18. It expects to pay steady annual dividends of $1.38 per share in each of the first four years, and projects earnings of $750 million by year 4. Risk-model pricing necessitates a 14% discount rate. Considering the projected cash flows from the firm and the P/E for the industry, what would be your estimate...
Floating 250 million shares next month, new Millenium Company is undergoing its IPO in an industry...
Floating 250 million shares next month, new Millenium Company is undergoing its IPO in an industry where the average P/E ratio for similar firms is 18. It expects to pay steady annual dividends of $1.38 per share in each of the first four years, and projects earnings of $750 million by year 4. Risk-model pricing necessitates a 14% discount rate. Considering the projected cash flows from the firm and the P/E for the industry, what would be your estimate of...
Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1...
Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 25%. At year-end, it had $14 million in operating current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Assume Miami Rivet has no excess cash. Miami Rivet uses only debt and common equity to fund its...
XYZ Company's analysis on December 31: - net income for the year was 10.5 million -...
XYZ Company's analysis on December 31: - net income for the year was 10.5 million - preferred stock dividends of 2 million were paid for the year - common stock dividends of 3.5 million were paid for the year - 20 million shares of common stock were outstanding on Jan 1, 2001 - The company issued 6 million new shares of common stock on Apr 1, 2001 The company's basic earnings per share for 2001 was closest to?
Lambert Corporation reported EBIT of $60 million for last year. Depreciation expense totaled $20 million and...
Lambert Corporation reported EBIT of $60 million for last year. Depreciation expense totaled $20 million and capital expenditures came to $5 million. Free cash flow is expected to grow at a rate of 4.5 percent for the foreseeable future. Lambert faces a 21 percent tax rate and has a .45 debt to equity ratio with $255 million (market value) in debt outstanding. Lambert's equity beta is 1.30, the risk-free rate is currently 5 percent, and the market risk premium is...
Megan Corporation's net income last year was $109,000. Changes in the company's balance sheet accounts for...
Megan Corporation's net income last year was $109,000. Changes in the company's balance sheet accounts for the year appear below: Increases (Decreases) Asset and Contra-Asset Accounts: Cash and cash equivalents $ (11,800 ) Accounts receivable $ (25,000 ) Inventory $ 8,500 Prepaid expenses $ (14,700 ) Long-term investments $ 91,000 Property, plant, and equipment $ 77,000 Accumulated depreciation $ 80,000 Liability and Equity Accounts: Accounts payable $ 0 Accrued liabilities $ 20,380 Income taxes payable $ (13,080 ) Bonds payable...
12. FTP Corp. generated $125 million in revenue last year and had a 16.0% net income...
12. FTP Corp. generated $125 million in revenue last year and had a 16.0% net income margin. The firm paid out 25.0% of its net income to shareholders in a cash dividend. FTP also repurchased 2 million shares of common stock from shareholders at a weighted average repurchase price of $9.00 per share. The firm's beginning total debt was $110 million and total ending debt was $100 million. During the year FTP paid $5 million in total interest expense. A....
Financial Learning Systems has 2.34 million shares of common stock outstanding and 126,779 shares of preferred...
Financial Learning Systems has 2.34 million shares of common stock outstanding and 126,779 shares of preferred stock. ? (The preferred pays annual cash dividends of ?$5.24 a? share, and the common pays annual cash dividends of 21 cents a? share.) Last? year, the company generated net profit? (after taxes) of $6,869,423.??The? company's balance sheet shows total assets of ?$71 ?million, total liabilities of??$26 ?million, and $5 million in preferred stock. The? firm's common stock is currently trading in the market...
Financial Learning Systems has 2.9 million shares of common stock outstanding and 61,410 shares of preferred...
Financial Learning Systems has 2.9 million shares of common stock outstanding and 61,410 shares of preferred stock.​ (The preferred pays annual cash dividends of ​$4.46 a​ share, and the common pays annual cash dividends of 19 cents a​ share.) Last​ year, the company generated net profit​ (after taxes) of $5,809,735. The​ company's balance sheet shows total assets of ​$72 ​million, total liabilities of $26 ​million, and $5 million in preferred stock. The​ firm's common stock is currently trading in the...