Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. consider a company that is financing an expansion,

Consider a company that is financing an expansion, with the expansion financed by the owners. Projected free...

Free

50.1K

Verified Solution

Question

Finance

Consider a company that is financing an expansion, with theexpansion financed by
the owners. Projected free cash flows are -$25 million in year 1,+$10 million in year 2, +30 million
in year 3, and +$50 million in year 4. After year 4, the cash flowsare expected to grow at a constant
rate of 6%. For the company, the weighted average cost of capitalis 14%, short-term investments
for the company are $80 million, company debt is at $150 million,the amount of preferred stock
is at $30 million, and there are 5 million shares outstanding. A.)Using a free cash flow valuation
approach, what is the value from operations for the company? B.)What is the total intrinsic value
of the company? C.) What is the estimated intrinsic value of theequity? D.) What is the estimated
intrinsic stock price per share?

Answer & Explanation Solved by verified expert
4.2 Ratings (753 Votes)

a

WACC= 14.00%
Year Previous year FCF FCF growth rate FCF current year Horizon value Total Value Discount factor Discounted value
1 0 0.00% -25 -25 1.14 -21.9298
2 -25 0.00% 10 10 1.2996 7.69468
3 10 0.00% 30 30 1.481544 20.24915
4 30 0.00% 50 662.5 712.5 1.68896016 421.8572
Long term growth rate (given)= 6.00% Value of Enterprise = Sum of discounted value = 427.87
Where
Total value = FCF + horizon value (only for last year)
Horizon value = FCF current year 4 *(1+long term growth rate)/( WACC-long term growth rate)
Discount factor=(1+ WACC)^corresponding period
Discounted value=total value/discount factor

b

Enterprise value = Equity value+ MV of debt+ MV of preferred stock
- Short term investments
427.87 = Equity value+150+30-80
Equity value = 327.87
c
share price = equity value/number of shares
share price = 327.87/5
share price = 65.57
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Zin AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

1. EXPLICIT AND IMPLICIT COSTS An annual income statement fromQuest Realty, Inc. is shown...

Accounting
Q

For the following reaction, 22.0 grams of iron are allowed to react with 45.3 grams of...

Chemistry
Q

Pose a problem situation in real life, where you need mechanical physics to solve it. Situations...

Physics
Q

A school psychologist wishes to determine whether a new anti-smoking film actually reduces the daily consumption...

Statistics
Q

You are using genetically altered laboratory mice to investigate the immunological mechanism of resistance to...

Biology
Q

In a right 4 triangle one angle measures x where What is cos 90 x...

Geometry
Q

Find the limit lim 2 4 3 O 17 2 O 04 102 4x 1...

Calculus
Q

6 An angle in standard position has a measure of 5 8 radians In which...

Calculus
Q

Identifying, Analyzing, and Explaining the Effects of a Stock Split On September 1,...

Accounting
Q

As long as there is Internet connection, almost all of the available online collaboration tools...

Accounting
Q

Problem 2- Gooden Company purchased a portfolio of stock in 2022. The cost and current...

Accounting
Q

The finance manager of the GZA Ltd is considering a recapitalization plan that would convert...

Finance