Assume a corporation is expecting the following cash flows in the future: $-5 million in year...

Free

90.2K

Verified Solution

Question

Finance

Assume a corporation is expecting the following cash flows inthe future: $-5 million in year 1, $8 million in year 2, $22million in year 3. After year 3, the cash flows are expected togrow at a rate of 6% forever. The discount rate is 11%, the firmhas debt totaling $41 million, and 10 million shares outstanding.What should be the price per share for this company? Enter youranswer in dollars, rounded to the nearest cent.

Answer & Explanation Solved by verified expert
4.3 Ratings (823 Votes)

Step 1)

Year Cash flow PVF11% Cash flow *PVF
1 -5000000 .90090 -4504500
2 8000000 .81162 6492960
3 22000000 .73119 16086180
Horizon value at year 3 466,400,000 .73119 341027016
Value of company 359,101,656

**Horizon value at year 3= CF3(1+g)/(rs-g)

                   = 22000000(1+.06)/(.11-.06)

                  = 22000000*1.06/.05

                   = 466,400,000

**Find present value factor from table at 11% or using the formula 1/(1+i)^n where n= 1,2,3 & i= 11%

Step 2)

Value of equity =value of firm -value of debt

                = 359,101,656- 41,000,000

                 = 318,101,656

step 3)Value per share= value of equity /number of shares outstanding

            = 318101656/10000000

           =$ 31.81 per share


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!
Become a Member

Transcribed Image Text

Assume a corporation is expecting the following cash flows inthe future: $-5 million in year 1, $8 million in year 2, $22million in year 3. After year 3, the cash flows are expected togrow at a rate of 6% forever. The discount rate is 11%, the firmhas debt totaling $41 million, and 10 million shares outstanding.What should be the price per share for this company? Enter youranswer in dollars, rounded to the nearest cent.

Other questions asked by students