randtly Industries invests a large sum of money in R&D; as a result, it retains and...

Free

90.2K

Verified Solution

Question

Finance

randtly Industries invests a large sum of money in R&D; as aresult, it retains and reinvests all of its earnings. In otherwords, Brandtly does not pay any dividends, and it has no plans topay dividends in the near future. A major pension fund isinterested in purchasing Brandtly's stock. The pension fund managerhas estimated Brandtly's free cash flows for the next 4 years asfollows: $4 million, $5 million, $8 million, and $16 million. Afterthe fourth year, free cash flow is projected to grow at a constant4%. Brandtly's WACC is 14%, the market value of its debt andpreferred stock totals $62 million; and it has 7 million shares ofcommon stock outstanding. Write out your answers completely. Forexample, 13 million should be entered as 13,000,000. What is thepresent value of the free cash flows projected during the next 4years? Round your answer to the nearest cent. Do not round yourintermediate calculations. $ What is the firm's horizon, orcontinuing, value? Round your answer to the nearest cent. $ What isthe firm's total value today? Round your answer to the nearestcent. Do not round your intermediate calculations. $ What is anestimate of Brandtly's price per share? Round your answer to thenearest cent. Do not round your intermediate calculations. $

Answer & Explanation Solved by verified expert
3.8 Ratings (627 Votes)

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% 4 4 1.14 3.5088
2 4 0.00% 5 5 1.2996 3.84734
3 5 0.00% 8 8 1.481544 5.39977
4 8 0.00% 16 16 1.68896016 9.47328
Long term growth rate (given)= 4.00% PV of future CF= Sum of discounted value = 22.23
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% 4 4 1.14 3.5088
2 4 0.00% 5 5 1.2996 3.84734
3 5 0.00% 8 8 1.481544 5.39977
4 8 0.00% 16 166.4 182.4 1.68896016 107.99544
Long term growth rate (given)= 4.00% Value of Enterprise = Sum of discounted value = 120.75
Enterprise value = Equity value+ MV of debt
120.75 = Equity value+62
Equity value = 58.75
share price = equity value/number of shares
share price = 58.75/7
share price = 8.39

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