Question
In: Finance
KANASAS FOOD has 300,000 shares outstanding, debt of $9,000,000, and cash of $400,000. The firm is...
KANASAS FOOD has 300,000 shares outstanding, debt of $9,000,000, and cash of $400,000. The firm is expecting fixed free cash flows of $2,000,000 for 2 years. After that, free cash flows are expected to grow by 7.0% per year. The weighted-average cost of capital for High Point Grill is 16.2%. Use DCF analysis to estimate the share price of KANSAS stock.
|
What is the price per share of KANASAS FOOD based on the discounted cash flow (DCF) method of valuation? |
Solutions
Expert Solution
| WACC= | 16.20% | ||||||
| Year | Previous year FCF | FCF growth rate | FCF current year | Horizon value | Total Value | Discount factor | Discounted value |
| 1 | 0 | 0.00% | 2000000 | 2000000 | 1.162 | 1721170.396 | |
| 2 | 2000000 | 0.00% | 2000000 | 23260869.57 | 25260869.57 | 1.350244 | 18708373.87 |
| Long term growth rate (given)= | 7.00% | Value of Enterprise = | Sum of discounted value = | 20429544.26 | |||
| Where | |||||||
| Total value = FCF + horizon value (only for last year) | |||||||
| Horizon value = FCF current year 2 *(1+long term growth rate)/( WACC-long term growth rate) | |||||||
| Discount factor=(1+ WACC)^corresponding period | |||||||
| Discounted value=total value/discount factor |
| Enterprise value = Equity value+ MV of debt |
| - Cash & Cash Equivalents |
| 20429544.26 = Equity value+9000000-400000 |
| Equity value = 11829544.26 |
| share price = equity value/number of shares |
| share price = 11829544.26/300000 |
| share price = 39.43 |
jeff jeffy answered 1 year agoRelated Solutions
Harris Shipping Company has excess cash of $300,000 and 200,000 total shares outstanding. The firm pays...
Harris Shipping Company has excess cash of $300,000 and 200,000
total shares outstanding. The firm pays no dividends and its net
income for the year just ended is $100,000. The market value
balance sheet at the end of the year is shown below. Assume that
the entire amount of excess cash will be utilized for share
repurchase at the current market price. Calculate the
price-earnings ratio after the repurchase.
Market Value Balance Sheet
(before paying out excess cash)
Excess Cash...
Slow Food has 400,000 shares of common stock outstanding. The common stock currently sells for $70...
Slow Food has 400,000 shares of common stock outstanding. The
common stock currently sells for $70 per share. It is expected that
common stock will pay $3 dividend next year and its growth rate is
4 percent.
Fresh Food Company has 550,000 shares; 4% preferred stock
outstanding. Preferred stock is currently sold at $95 per share and
flotation (selling) cost is $2.
Fresh Food has 160,000 of 10 percent annual interest bonds
outstanding, price is 95% of the par value...
Use the following information for questions 1-7. A corporation has 9,000,000 shares of stock outstanding at...
Use the following information for questions 1-7. A corporation
has 9,000,000 shares of stock outstanding at a price of $40 per
share. They just paid a dividend of $2 and the dividend is expected
to grow by 5% per year forever. The stock has a beta of .9, the
current risk free rate is 4%, and the market risk premium is 6%.
The corporation also has 300,000 bonds outstanding with a price of
$1,100 per bond. The bond has a...
A firm has 2,000,000 shares of stock outstanding, total debt of $3,000,000 at an annual interest...
A firm has 2,000,000 shares of stock outstanding, total debt of
$3,000,000 at an annual interest rate
of 8% and annual depreciation expense of $300,000, and is
considering borrowing an additional
$6,000,000 at 8% and buying back one-half of those shares.
Assuming EBIT of $1.2 million, what is this
company’s cash coverage ratio (a) before and (b) after the
proposed restructuring? What can you
conclude about the impact of financial leverage on a firm’s cash
coverage ratio?
Spicer Reports Corp has 400,000 shares of common stock outstanding, 200,000 shares of preferred stock outstanding,...
Spicer Reports Corp has 400,000 shares of common stock
outstanding, 200,000 shares of preferred stock outstanding, and
40,000 bonds. If the common shares are selling for $25 per share,
the preferred shares are selling for $12.50 per share, and the
bonds are selling for 97 percent of par, what would be the weight
used for common stock equity in the computation of Spicer's
WACC?
A. 18.59% B. 19.49%
C. 24.37% D. 62.50% E. 79.75%
Comfort Chair, Inc. has a $1.5...
A firm has an excess cash flow of $4.8m. It had 3m shares outstanding and was...
A firm has an excess cash flow of $4.8m. It had
3m shares outstanding and was considering paying a cash
dividend, corresponding to a 40% payout. The stock traded in the
market at $88.00 per share. Assume that the average investor holds
156 shares of the company’s stock.
Note: The term “k” is used to represent
thousands (× $1,000).
Required: What would be the average portfolio value
after a re-purchase scenario?
$Answerk Do not round intermediate
calculations. Input your answer...
A firm has an excess cash flow of $4.8m. It had 3m shares outstanding and was...
A firm has an excess cash flow of $4.8m. It had
3m shares outstanding and was considering paying a cash
dividend, corresponding to a 40% payout. The stock traded in the
market at $88.00 per share. Assume that the average investor holds
176 shares of the company’s stock.
Note: The term “k” is used to represent thousands (×
$1,000).
Required: What would be the average portfolio value after a
re-purchase scenario?
$Answer Do not round intermediate calculations. Input
your answer...
Sora Industries has 60 million outstanding shares, $122million in debt, $53 million in cash, and the...
Sora Industries has 60 million outstanding shares, $122million
in debt, $53 million in cash, and the following projected free
cash flow for the next four years:
Year
0
1
2
3
4
Earnings and FCF Forecast ($ million)
1
Sales
433.0
468.0
516.0
547.0
574.3
2
Growth vs. Prior Year
8.1%
10.3%
6.0%
5.0%
3
Cost of Goods Sold
(313.6)
(345.7)
(366.5)
(384.8)
4
Gross Profit
154.4
170.3
180.5
189.5
5
Selling, General, & Admin.
(93.6)
(103.2)
(109.4)
(114.9)
6...
Sora Industries has 66 million outstanding shares, $124 million in debt, $50million in cash, and the...
Sora Industries has 66 million outstanding shares, $124 million
in debt, $50million in cash, and the following projected free
cash flow for the next four years:
Year
0
1
2
3
4
Earnings and FCF Forecast ($ million)
1
Sales
433.0
468.0
516.0
547.0
574.3
2
Growth vs. Prior Year
8.1%
10.3%
6.0%
5.0%
3
Cost of Goods Sold
(313.6)
(345.7)
(366.5)
(384.8)
4
Gross Profit
154.4
170.3
180.5
189.5
5
Selling, General, & Admin.
(93.6)
(103.2)
(109.4)
(114.9)
6...
Edwards Construction currently has debt outstanding with a market value of $400,000 and a cost of...
Edwards Construction currently has debt outstanding with a
market value of $400,000 and a cost of 8 percent. The company has
an EBIT of $32,000 that is expected to continue in perpetuity.
Assume there are no taxes. a. What is the value of the company’s
equity and the debt-to-value ratio? (Do not round intermediate
calculations. Leave no cells blank - be certain to enter "0"
wherever required. Round your debt-to-value answer to 3 decimal
places, e.g., 32.161.) Equity value $...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Write a Java Program using the following instruction: Create the following 3 methods that calculate and...
- How would the S/D curves shift if a $3 tax was imposed on suppliers for each...
- Why should a time-based authentication system invalidate the current password on a successful authentication?
- Explain the difference between a market penetration strategy and a market development strategy.
- QUESTION 4 Discuss the sanctity of life versus the quality of life debate as presented by...
- 0.560 g He, 20.482 g F2, and 13.960 g Ar are placed in a 18.4-L container...
- Let X ∼ Pois(4), Y ∼ Pois(12), U ∼ Pois(3) be independent random variables. a) What...
ADVERTISEMENT