Question

Please refer to the financial statements provided in Problem 4.  You have forecasted Lunar Motivation Corporation (LMC)...

Please refer to the financial statements provided in Problem 4.  You have forecasted Lunar Motivation Corporation (LMC) free cash flow in 2020 to be $50.51 million, $450 million in 2021, 500 million in 2022, and 550 million in 2023.  After 2023, free cash flow will grow at a constant rate of 7 percent per year forever.  The company has a 14% WACC and 100 million shares of common stock. Please provide an estimate of the items below, including the stock price, using the free cash flow model.   Show your calculations

Value of Operations             ______

Total Corporate Value          ______

Value of Equity                      ______

Estimated Stock Price          ______

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The following table presents forecasted financial information for Financial Advisors Co.:                            &n
The following table presents forecasted financial information for Financial Advisors Co.:                                                2021    2022    2023 Projected EBIT                       $319    $347    $365 Earnings after tax                   $127    $217    $285 Free cash flow                        $109    $144    $152 Financial Advisors Co.’s WACC = 9% Expected growth rate in FCFs from 2024 to infinity is perpetually 5% What is an appropriate estimate of the company’s terminal value as of the end of 2020, using the perpetual-growth equation as your estimate? Please note: For this problem, you only need to figure out the terminal value as of the end of...
​(This question has two​ parts.) It is 2020. You are investigating the possibility of making an...
​(This question has two​ parts.) It is 2020. You are investigating the possibility of making an equity investment in Walkerville Woodworking​ Inc., a firm that specializes in producing​ antique-style furniture with a modern twist. Your research has revealed the following​ information: ​• Walkerville has​ $8 million in excess cash and​ $4.5 million in debt.​ 
 ​• The company is expected to have free cash flow of​ $26 million in 2021 and​ $32 million in 2022.​ 
 ​• Beyond​ 2022, free cash flow...
Assume that today is December 31, 2019, and that the following information applies to Abner Airlines:...
Assume that today is December 31, 2019, and that the following information applies to Abner Airlines: After-tax operating income [EBIT(1 - T)] for 2020 is expected to be $550 million. The depreciation expense for 2020 is expected to be $150 million. The capital expenditures for 2020 are expected to be $450 million. No change is expected in net operating working capital. The free cash flow is expected to grow at a constant rate of 7% per year. The required return...
Today is December 31, 2020. The following information applies to Vermeil airlines: After-tax operating income [EBIT(1-T)]...
Today is December 31, 2020. The following information applies to Vermeil airlines: After-tax operating income [EBIT(1-T)] for 2021 is expected to be $10 million. The company’s depreciation expense for 2021 is expected to be $2 million The company’s capital expenditures for 2021 are expected to be $2 million. No change is expected in the company’s net operating working capital. The company’s free cash flow is expected to grow at a constant rate of 5 percent. The company’s cost of equity...
You have married into a family business and you are in charge of the finances. Your...
You have married into a family business and you are in charge of the finances. Your father-in-law is considering an IPO and has asked you to come up with estimates for the equity value. Here are the figures you have been able to come up with so far: 2020 free cash flow: $9.0MM 2021 free cash flow: $9.8MM 2022 free cash flow: $10.5MM Annual FCF growth after 2022: 4% 2020 EBITDA: $9.5MM 2020 earnings: $6.0MM Company WACC (discount rate): 12%...
You have been assigned the task of using the corporate, or free cash flow, model to...
You have been assigned the task of using the corporate, or free cash flow, model to estimate Petry Corporation's intrinsic value. The firm's WACC is 10.00%, its end-of-year free cash flow (FCF1) is expected to be $70.0 million, the FCFs are expected to grow at a constant rate of 5.00% a year in the future, the company has $200 million of long-term debt and preferred stock, and it has 30 million shares of common stock outstanding. What is the firm's...
1. You have married into a family business and you are in charge of the finances....
1. You have married into a family business and you are in charge of the finances. Your father-in-law is considering an IPO and has asked you to come up with estimates for the equity value. Here are the figures you have been able to come up with so far: (12 pt.s) a) 2020 free cash flow: $9.0MM b) 2021 free cash flow: $9.8MM c) 2022 free cash flow: $10.5MM d) Annual FCF growth after 2022: 4% e) 2020 EBITDA: $9.5MM...
3. You have been assigned the task of using the corporate, or free cash flow, model...
3. You have been assigned the task of using the corporate, or free cash flow, model to estimate Petry Corporation's intrinsic value. The firm's WACC is 10.00%, its end-of-year free cash flow (FCF1) is expected to be $70.0 million, the FCFs are expected to grow at a constant rate of 5.00% a year in the future, the company has $200 million of long-term debt and preferred stock, and it has 30 million shares of common stock outstanding. Assume the firm...
Assume that today is December 31, 2019, and that the following information applies to Abner Airlines:...
Assume that today is December 31, 2019, and that the following information applies to Abner Airlines: After-tax operating income [EBIT(1 - T)] for 2020 is expected to be $450 million. The depreciation expense for 2020 is expected to be $190 million. The capital expenditures for 2020 are expected to be $225 million. No change is expected in net operating working capital. The free cash flow is expected to grow at a constant rate of 6% per year. The required return...
1. Summit Energy is an alternative energy producer. Your hedge fund is interested in investing into...
1. Summit Energy is an alternative energy producer. Your hedge fund is interested in investing into the company. As an analyst, you need to estimate firm value and its price per share using the NPV method and report it to the energy portfolio manager. So far you’ve successfully forecasted its earnings for 2020-2022 (numbers are in millions). Actual earnings Forecasted earnings 2018 2019 2020 2021 2022 Revenues 25,650 24,368 25,220 26,481 26,746 Cost of goods sold 17,894 19,750 21,230 20,381...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT