Question

1.Smith and T Co. is expected to generate a free cash flow (FCF) of $5,500.00 million this year (FCF₁ = $5,500.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Smith and T Co.’s weighted average cost of capital (WACC) is 7.38%, what is the current total firm value of Smith and T Co.? (Note: Round all intermediate calculations to two decimal places.)

A.$182,759.30 million

B.$181,116.17 million

C.$17,273.53 million

D.$150,930.14 million

2.Smith and T Co.’s debt has a market value of $113,198 million, and Smith and T Co. has no preferred stock. If Smith and T Co. has 375 million shares of common stock outstanding, what is Smith and T Co.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

A.$99.62

B.$100.62

C.$110.68

D.$301.86

Answer #1

1)

FCF1 = 5,500

FCF2 = 5,500 (1 + 20.20%) = 6,611

FCF3 = 6,611 (1 + 20.20%) = 7,946.422

FCF4 = 7,946.422 (1 + 2.46%) = 8,141.903981

Value at year 3 = FCF4 / required rate - growth rate

Value at year 3 = 8,141.903981 / 0.0738 - 0.0246

Value at year 3 = 8,141.903981 / 0.0492

Value at year 3 = 165,485.8533

Total firm value = Present value of cash flows

Total firm value = 5,500 / (1 + 0.0738)^1 + 6,611 / (1 + 0.0738)^2 + 7,946.422 / (1 + 0.0738)^3 + 165,485.8533 / (1 + 0.0738)^3

Total firm value = 5,121.996647 + 5,733.507143 + 6,418.025318 + 133,656.6817

**Total firm value = $150,930.14 million**

2)

Intinsic value per share = (Total value - debt) / shares outstanding

Intinsic value per share = (150,930.14 - 113,198) / 375

**Intinsic value per share = $100.62**

Globo-Chem Co. is expected to generate a free cash flow (FCF) of
$9,980.00 million this year (FCF₁ = $9,980.00 million), and the FCF
is expected to grow at a rate of 20.20% over the following two
years (FCF₂ and FCF₃). After the third year, however, the FCF is
expected to grow at a constant rate of 2.46% per year, which will
last forever (FCF₄). Assume the firm has no nonoperating assets. If
Globo-Chem Co.’s weighted average cost of capital (WACC)...

11. More on the corporate valuation model
Smith and T Co. is expected to generate a free cash flow (FCF)
of $6,020.00 million this year (FCF₁ = $6,020.00 million), and the
FCF is expected to grow at a rate of 23.80% over the following two
years (FCF₂ and FCF₃). After the third year, however, the FCF is
expected to grow at a constant rate of 3.54% per year, which will
last forever (FCF₄). Assume the firm has no nonoperating assets....

Ankh-Sto Associates Co. is expected to generate a free cash flow
(FCF) of $11,880.00 million this year (FCF₁ = $11,880.00 million),
and the FCF is expected to grow at a rate of 19.00% over the
following two years (FCF₂ and FCF₃). After the third year, however,
the FCF is expected to grow at a constant rate of 2.10% per year,
which will last forever (FCF₄). Assume the firm has no nonoperating
assets. If Ankh-Sto Associates Co.’s weighted average cost of...

Omni Consumer Products Co. is expected to generate a free cash
flow (FCF) of $7,470.00 million this year (FCF₁ = $7,470.00
million), and the FCF is expected to grow at a rate of 19.00% over
the following two years (FCF₂ and FCF₃). After the third year,
however, the FCF is expected to grow at a constant rate of 2.10%
per year, which will last forever (FCF₄). Assume the firm has no
nonoperating assets. If Omni Consumer Products Co.’s weighted
average...

Praxis Corp. is expected to generate a free cash flow (FCF) of
$7,890.00 million this year ( FCF1 = $7,890.00 million), and the
FCF is expected to grow at a rate of 20.20% over the following two
years ( FCF2 and FCF3 ). After the third year, however, the FCF is
expected to grow at a constant rate of 2.46% per year, which will
last forever ( FCF4 ). If Praxis Corp.’s weighted average cost of
capital (WACC) is 7.38%,...

1. 123 Warehousing is expected to generate a free cash flow
(FCF) of $5,730.00 million this year (FCF₁ = $5,730.00 million),
and the FCF is expected to grow at a rate of 25.00% over the
following two years (FCF₂ and FCF₃). After the third year, however,
the FCF is expected to grow at a constant rate of 3.90% per year,
which will last forever (FCF₄). Assume the firm has no nonoperating
assets. If 123 Warehousing’s weighted average cost of capital...

Extensive Enterprise Inc. is expected to generate a free cash
flow (FCF) of $2,450.00 million this year (FCF₁ = $2,450.00
million), and the FCF is expected to grow at a rate of 21.40% over
the following two years (FCF₂ and FCF₃). After the third year,
however, the FCF is expected to grow at a constant rate of 2.82%
per year, which will last forever (FCF₄). Assume the firm has no
nonoperating assets. If Extensive Enterprise Inc.’s weighted
average cost of...

11. More on the corporate valuation model
Qwerty Logistics Corp. is expected to generate a free cash flow
(FCF) of $7,600.00 million this year (FCF₁ = $7,600.00 million),
and the FCF is expected to grow at a rate of 20.20% over the
following two years (FCF₂ and FCF₃). After the third year, however,
the FCF is expected to grow at a constant rate of 2.46% per year,
which will last forever (FCF₄). Assume the firm has no nonoperating
assets. If...

11. More on the corporate valuation model
Galaxy Corp. is expected to generate a free cash flow (FCF) of
$14,415.00 million this year (FCF₁ = $14,415.00 million), and the
FCF is expected to grow at a rate of 26.20% over the following two
years (FCF₂ and FCF₃). After the third year, however, the FCF is
expected to grow at a constant rate of 4.26% per year, which will
last forever (FCF₄). Assume the firm has no nonoperating assets. If
Galaxy...

Extensive Enterprise Inc. is expected to generate a free cash
flow (FCF) of $7,295.00 million this year (FCF1FCF1 = $7,295.00
million), and the FCF is expected to grow at a rate of 26.20% over
the following two years (FCF2FCF2 and FCF3FCF3). After the third
year, however, the FCF is expected to grow at a constant rate of
4.26% per year, which will last forever (FCF4FCF4). If Extensive
Enterprise Inc.’s weighted average cost of capital (WACC) is
12.78%, what is the...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 10 minutes ago

asked 28 minutes ago

asked 30 minutes ago

asked 30 minutes ago

asked 36 minutes ago

asked 37 minutes ago

asked 48 minutes ago

asked 55 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 2 hours ago