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: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Basic Math
1.2K views

Solve by Elimination Addition 5x 4y 10x 8y O No solution 13 26 Infinite number...

Accounting
1.2K views

Assume you are a new employee at Payroll Inc. a company which process payroll, advises small...

Physics
1.2K views

5 33 In the circuit shown in the figure 5 296 the AC source gives...

Geometry
1.2K views

1 What is AB 9 10 b 20 d 40 C 30 2 Find the...

Basic Math
1.2K views

Philip made a total of 9 bracelets and necklaces from 120 inches of cord. He...

Basic Math
1.2K views

Performance Task Interior Designer You are an interior designer and plan to have part of...

Calculus
1.2K views

A company buys a new bulldozer for 125550 The company depreciates the bulldozer linearly over...

Algebra
1.2K views

Solve the linear programming problem Maximize and minimize P 7x 8y subject to x y...

Accounting
1.2K views

5. An unrealized holding gain on a company's available-for-sale securities should be reflected in the...

Accounting
1.2K views

inventory system (LO6-8) At the beginning of July, CD City has a balance...

Accounting
1.2K views

Power Drive Corporation designs and produces a line of golf equipment and golf apparel. Power...

Accounting
1.2K views

When given this case question: Please try to follow the format as...