Question

In: Finance

3. Lycan, Inc. anticipates that it will earn a firm free cash flow of $2,100,000 a...

3. Lycan, Inc. anticipates that it will earn a firm free cash flow of $2,100,000 a year in 2019. The amount of free cash flows Lycan can generate since then will grow at 5% per year until 2022. The owner of the firm will retire in 2022 and sell the company. The comparable BITDA multiple for this type of company is 15x. Assume Lycan's EBITDA for 2022 will be $2,000,000. What is the current value of this firm if it's WACC is 12%?

Solutions

Expert Solution

Discount rate 12.0000%
Cash flows Year Discounted CF= cash flows/(1+rate)^year Cumulative cash flow
                             -   0                                            -                                           -  
     2,100,000.000 1                       1,875,000.00                    1,875,000.00
     2,205,000.000 2                       1,757,812.50                    3,632,812.50
     2,315,250.000 3                       1,647,949.22                    5,280,761.72
     2,431,012.500 4                       1,544,952.39                    6,825,714.11
   30,000,000.000 4                     19,065,542.35                 25,891,256.46

current value of this firm = 25,891,256.46

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Chipotle expects to earn a free cash flow of $500 in 1 year; further, these cash...
Chipotle expects to earn a free cash flow of $500 in 1 year; further, these cash flows are expected to grow at a rate of 3% forever. The discount rate on the burrito assets is 15%. Chipotle also has debt outstanding with a face value of $1000 and a maturity of 1 year, with an annual interest rate of 10% and a yield-to-maturity of 7%. After the debt matures in 1 year, Chipotle will not issue more debt. What is...
Valuing the firm Year 1 2 3 Free cash flow for the next 3 years $2,527,674.14...
Valuing the firm Year 1 2 3 Free cash flow for the next 3 years $2,527,674.14 $2,584,518.99 $2,648,952.93 Weighted average cost of capital, WACC 16% Long-term growth rate of FCFs, g (since year 4) 4% Debt $3,000,000 Number of shares 1,000,000 Initial cash and marketable securities $460,000 Terminal value Enterprise value Total asset value Equity value Equity value per share If the stock is currently traded at $20.50 per share, how would you trade?
Determine the free cash flow for Lovato Motors Inc
Lovato Motors Inc. has cash flows from operating activities of $720,000. Cash flows used for investments in property, plant, and equipment totaled $440,000, of which 85% of this investment was used to replace existing capacity. Determine the free cash flow for Lovato Motors Inc.
12. 3: Basic Stock Valuation: Free Cash Flow Valuation Model Basic Stock Valuation: Free Cash Flow...
12. 3: Basic Stock Valuation: Free Cash Flow Valuation Model Basic Stock Valuation: Free Cash Flow Valuation Model The recognition that dividends are dependent on earnings, so a reliable dividend forecast is based on an underlying forecast of the firm's future sales, costs and capital requirements, has led to an alternative stock valuation approach, known as the free cash flow valuation model. The market value of a firm is equal to the present value of its expected future free cash...
A firm is expected to have free cash flow of $881 million next year. The firm...
A firm is expected to have free cash flow of $881 million next year. The firm has $1 billion of outstanding debt and no preferred stock. The WACC is 7% and FCF is expected to grow at 1% indefinitely. If the firm has 91 million shares outstanding, what is the expected value of the firm's stock price? If a portfolio holds three stocks in equal amounts, and the betas of the three stocks are 0.8, 1.4, and 1.4, what is...
A firm is expected to have free cash flow of $782 million next year. The firm...
A firm is expected to have free cash flow of $782 million next year. The firm has $1 billion of outstanding debt and no preferred stock. The WACC is 10% and FCF is expected to grow at 1% indefinitely. If the firm has 104 million shares outstanding, what is the expected value of the firm's stock price?
What is the free cash flow of a firm with revenues of $23million, operating margin...
What is the free cash flow of a firm with revenues of $23 million, operating margin of 37.2%, net margin of 16.8%, tax rate of 11.2%, and reinvestment rate of 46%? Round to the nearest dollar. (e.g., $2,365,564.8 = 2,365,565).
A firm with no debt and no preferred stock is expected to have free cash flow...
A firm with no debt and no preferred stock is expected to have free cash flow of $46 million each year indefinitely. If investors require a 9% return on their equity, what is the value of the firm's equity?
A firm with no debt and no preferred stock is expected to have free cash flow...
A firm with no debt and no preferred stock is expected to have free cash flow of $76 million each year indefinitely. If investors require a 14% return on their equity, what is the value of the firm's equity?
How to calculate the free cash flow of the firm (also referred to as the firm’s...
How to calculate the free cash flow of the firm (also referred to as the firm’s free cash flow) directly? How to calculate the firm’s free cash flow from earnings in a levered firm? What is the appropriate discount rate for the firm’s free cash flow if the firm plans to have a constant debt-to-equity ratio forever? What do you get when you calculate the present value of the free cash flow of the firm in this case? What is...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT