Question

Assume today is December 31, 2013. Barrington Industries expects that its 2014 after-tax operating income [EBIT(1 - T)] will be $420 million and its 2014 depreciation expense will be $60 million. Barrington's 2014 gross capital expenditures are expected to be $110 million and the change in its net operating working capital for 2014 will be $25 million. The firm's free cash flow is expected to grow at a constant rate of 5.5% annually. Assume that its free cash flow occurs at the end of each year. The firm's weighted average cost of capital is 8.6%; the market value of the company's debt is $2.05 billion; and the company has 170 million shares of common stock outstanding. The firm has no preferred stock on its balance sheet and has no plans to use it for future capital budgeting projects. Using the corporate valuation model, what should be the company's stock price today (December 31, 2013)?

Hadley Inc. forecasts the year-end free cash flows (in millions) shown below.

Year 1 2 3 4 5

FCF -$22.89 $37.1 $43.8 $51.4 $55.1

The weighted average cost of capital is 10%, and the FCFs are expected to continue growing at a 4% rate after Year 5. The firm has $24 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 20 million shares outstanding. What is the value of the stock price today (Year 0)?

Answer 1

FCF=EBIT(1-t)+Dep-WCinv-CApex
=420+60-110-25
=345

Value of firm= 345*1.055/(0.086-0.055)
=11,741.129
Minus debt value of equity = 9691.129
per share value = $57.0066

Year	FCF	Terminal	Total	DF	PV
1	$   -22.89		$       -22.89	0.909091	$   -20.81
2	$    37.10		$        37.10	0.826446	$    30.66
3	43.8		$        43.80	0.751315	$    32.91
4	$    51.40		$        51.40	0.683013	$    35.11
5	$    55.10	955.0667	$ 1,010.17	0.620921	$ 627.23
6	$    57.30
				Firm Value	$ 705.10
				Debt	24
				Equity Value	$ 681.10
				Per share	$    34.06