Question

QUESTION 17 A company just reported the following results for its most recent fiscal year (year...

QUESTION 17

  1. A company just reported the following results for its most recent fiscal year (year 0): Total revenues: $500 million, Operating profit margin: 40%, Tax rate: 25%, Reinvestment rate: 60%. It has $300 million debt and $2 million cash. Number of shares outstanding is 20 million. You forecast that the company will earn the same FCFF next year (FCFF1), which will then decline at a stable 3% rate (i.e., a negative growth rate) in perpetuity thereafter. You estimate that the company's cost of capital is 14%. How much would you be willing to pay for each share?

    a. $1.8

    b. $2.7

    c. $3.9

    d. $5.1

    e. $6.5

Homework Answers

Answer #1

Operating profit = Total revenues * operating profit margin
= $500 million * 40%
= $200 million

Net operating profit after tax (NOPAT) = operating profit * (1 - tax rate)
= $200 million * (1 - 0.25)
= $150 million

FCFF = NOPAT * (1-Reinvestment rate)
= $150 million * (1 - 0.60)
= $60 million

Enterprice value = FCFF / (Cost of capital - growth rate)
= $60 million / (0.14 - (-0.03))
= $60 million / 0.17
= $352.94

Firm value = Market value of debt + Market value of equity - cash
$352.94 million = $300 million + Market value of equity - $2 million
Market value of equity = $352.94 million + $2 million - $300 million
Market value of equity = $54.94 million

Market value of equity = Number of shares outstanding * current share price
$54.94 million = 20 million * current share price
current share price = $54.94 million / 20 million
current share price = $2.7

Price per share = $2.7

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
A company just reported the following results for its most recent fiscal year (year 0): Total...
A company just reported the following results for its most recent fiscal year (year 0): Total revenues: $500 million, Operating profit margin: 40%, Tax rate: 25%, Reinvestment rate: 60%. It has $300 million debt and $2 million cash. Number of shares outstanding is 20 million. You forecast that the company will earn the same FCFF next year (FCFF1), which will then decline at a stable 4% rate (i.e., a negative growth rate) in perpetuity thereafter. You estimate that the company's...
A company just reported the following results for its most recent fiscal year (year 0): Total...
A company just reported the following results for its most recent fiscal year (year 0): Total revenues: $500 million, Operating profit margin: 40%, Tax rate: 25%, Reinvestment rate: 60%. It has $300 million debt and $2 million cash. Number of shares outstanding is 20 million. You forecast that the company will earn the same FCFF next year (FCFF1), which will then decline at a stable 2% rate (i.e., a negative growth rate) in perpetuity thereafter. You estimate that the company's...
1. A company is projected to generate free cash flows of $159 million next year and...
1. A company is projected to generate free cash flows of $159 million next year and $204 million at the end of year 2, after which it is projected grow at a steady rate in perpetuity. The company's cost of capital is 9.7%. It has $171 million worth of debt and $51 million of cash. There are 27 million shares outstanding. If the exit multiple for this company's free cash flows (EV/FCFF) is 5.1, what's your estimate of the company's...
A company is projected to generate free cash flows of $121 million per year for the...
A company is projected to generate free cash flows of $121 million per year for the next 3 years (FCFF1, FCFF2 and FCFF3). Thereafter, the cash flows are expected to grow at a 2.7% rate in perpetuity. The company's cost of capital is 8.1%. What is your estimate for its enterprise value? Answer in millions, rounded to one decimal place (e.g., $213,456,789 = 213.5).
Question 2 A company is expected to generate free cashflows of $60 million next year, projected...
Question 2 A company is expected to generate free cashflows of $60 million next year, projected to grow at a 5% annual rate until the end of year 3, and then at a stable 2% rate in perpetuity thereafter. You estimate that the company's cost of capital is 11%. It has $250 million debt and $15 million cash. Number of shares outstanding is 10 million. How much would you be willing to pay for each share? Round to the nearest...
A firms most recent annual dividend was $1.50 per share. Over the next two years, the...
A firms most recent annual dividend was $1.50 per share. Over the next two years, the dividend is expected to grow at 12% per year, and then slow to a constant rate of 7% thereafter. If your required rate of return is 10% what is the value of the stock? $78.06 $58.55 $86.28 $54.59 None of the above The Company has 100 million shares outstanding, paid an annual dividend of $0.25 per share to its common stockholders, and has a...
1. Stock Values Courageous, Inc. just paid a dividend of $1.80per share on its stock. The...
1. Stock Values Courageous, Inc. just paid a dividend of $1.80per share on its stock. The dividends are expected to grow at a constant rate of 3 percent per year, indefinitely. If investors require a 12 percent return on Courageous stock, what is the current price? What will the price be in 3 years? In 15 years? PART A: Current Price: $____________. PART B: Price in Three Years: $____________. PART C: Price in Fifteen Years: $____________. #4 Stock Values The...
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...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT