In: Finance
Ward Corp. is expected to have an EBIT of $2,750,000 next year.
Depreciation, the increase in net working capital, and capital
spending are expected to be $182,000, $119,000, and $132,000,
respectively. All are expected to grow at 19 percent per year for
four years. The company currently has $21,500,000 in debt and
820,000 shares outstanding. After Year 5, the adjusted cash flow
from assets is expected to grow at 3.0 percent indefinitely. The
company’s WACC is 9.3 percent and the tax rate is 35 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.)
Share price
$
FCFF = +Depreciation- Capex- Chng. In Work. Cap. | |||
FCFF = 2750000*(1-0.35)+182000-132000-119000 | |||
FCFF = 1718500 |
WACC= | 9.30% | ||||||
Year | Previous year FCF | FCF growth rate | FCF current year | Horizon value | Total Value | Discount factor | Discounted value |
1 | 0 | 0.00% | 1718500 | 1718500 | 1.093 | 1572278.134 | |
2 | 1718500 | 19.00% | 2045015 | 2045015 | 1.194649 | 1711812.424 | |
3 | 2045015 | 19.00% | 2433567.85 | 2433567.85 | 1.305751357 | 1863729.903 | |
4 | 2433567.85 | 19.00% | 2895945.742 | 2895945.742 | 1.427186233 | 2029129.538 | |
5 | 2895945.742 | 19.00% | 3446175.432 | 56342233.26 | 59788408.69 | 1.559914553 | 38328002.38 |
Long term growth rate (given)= | 3.00% | Value of Enterprise = | Sum of discounted value = | 45504952.38 | |||
Where | |||||||
Current FCF =Previous year FCF*(1+growth rate)^corresponding year | |||||||
Unless FCF for the year provided | |||||||
Total value = FCF + horizon value (only for last year) | |||||||
Horizon value = FCF current year 5 *(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 |
45504952.38 = Equity value+21500000 |
Equity value = 24004952.38 |
share price = equity value/number of shares |
share price = 24004952.38/820000 |
share price = 29.27 |