Widget Inc. is expected to have the following free cash flows: Year 1 2 3 4 5 FCF $Millions 22 27 32 36 38 After then, the free cash...

80.2K

Verified Solution

Question

Finance

Widget Inc. is expected to have the following free cashflows:
Year
1
2
3
4
5
FCF $Millions
22
27
32
36
38
After then, the free cash flows areexpected to grow at the industry average of 5% per year. Using thediscounted free cash flow model and the weighted average cost ofcapital of 10%:
a. Estimate Widget Inc. enterprisevalue
b. If Widget Inc. has 10 million incash, 3 million in debt, and 10 million shares outstanding what istheir estimated share price?

Answer & Explanation Solved by verified expert

3.7 Ratings (338 Votes)

Following table shows the calculation of enterprise valueYearFCF MillionsDiscount factorDiscounted See Answer

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

Widget Inc. is expected to have the following free cashflows:Year12345FCF $Millions2227323638After then, the free cash flows areexpected to grow at the industry average of 5% per year. Using thediscounted free cash flow model and the weighted average cost ofcapital of 10%:a. Estimate Widget Inc. enterprisevalueb. If Widget Inc. has 10 million incash, 3 million in debt, and 10 million shares outstanding what istheir estimated share price?