In: Finance
Dewey Corp. is expected to have an EBIT of $3,250,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $260,000, $165,000, and $265,000, respectively. All are expected to grow at 18 percent per year for four years. The company currently has $21,000,000 in debt and 875,000 shares outstanding. At Year 5, you believe that the company's sales will be $29,000,000 and the appropriate price-sales ratio is 2.5. The company’s WACC is 8.8 percent and the tax rate is 21 percent. What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)
*Any doubt please comment. Please give a thumbs up if it helped you.
Price per share of the company's stock = $45.26
Workings:
Year | EBIT | Tax | EBIT - Tax | Depreciation | Increase in NWC | Capital spending | FCF |
a | b | c | d | (a+b-c-d) | |||
1 | 3250000 | 682500 | 2567500 | 260000 | 165000 | 265000 | 2397500 |
2 | 3835000 | 805350 | 3029650 | 306800 | 194700 | 312700 | 2829050 |
3 | 4525300 | 950313 | 3574987 | 362024 | 229746 | 368986 | 3338279 |
4 | 5339854 | 1121369 | 4218485 | 427188 | 271100 | 435403 | 3939169 |
5 | 6301028 | 1323216 | 4977812 | 504082 | 319898 | 513776 | 4648220 |
Type | Cash flows | PV @ 8.8% | Present value |
(a) | (b) | (a*b) | |
FCF 1 | 2397500 | 0.919117647 | 2203584.559 |
FCF 2 | 2829050 | 0.844777249 | 2389917.077 |
FCF 3 | 3338279 | 0.776449678 | 2592005.653 |
FCF 4 | 3939169.22 | 0.713648601 | 2811182.602 |
FCF 5 | 4648219.68 | 0.655927023 | 3048892.895 |
Firm value at the end of year 5 | 72500000 [29,000,000*2.5] | 0.655927023 | 47554709.14 |
Value of the firm | 60600291.93 | ||
Less :Value of debt | 21000000 | ||
Value of equity | 39600292 | ||
No of shares | 875000 | ||
Value per share | 45.26 |