In the most recent year (2017), ZSeparator had an EBIT of $340 million. Depreciation was...
80.2K
Verified Solution
Link Copied!
Question
Finance
In the most recent year (2017), ZSeparator had an EBIT of $340 million. Depreciation was $68 million, interest expenses were $13 million, increase in net working capital was $34 million and capital expenditure was $85 million.
Over the next 4 years, EBIT is expected to grow by 20% per year, depreciation by 15% per year, capital expenditure by 25% per year and change in net working capital by 15% per year. Debt and interest expenses are expected to stay constant. The annual free cash flow to equity is expected to grow by 5% per year after 2021.
The cost of equity is 11% and the average tax rate is 34%. The firm has 10 million shares outstanding.
What was the free cash flow to equity in 2017 (in $ million)?
What is the expected free cash flow to equity in 2021 (in $ million)?
What is the horizon value (terminal value) in 2021 (in $ million)?
What is the market value of equity today (in $ million)?
What is the fair stock price today?
Answer & Explanation
Solved by verified expert
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: Flex AI - Your personal assistant for all your inquiries!
