Question

You are valuing Soda City Inc. It has $146 million of debt, $71 million of cash, and 196 million shares outstanding. You estimate its cost of capital is 8.4%. You forecast that it will generate revenues of $737 million and $763 million over the next two years. Projected operating profit margin is 39%, tax rate is 21%, reinvestment rate is 57%, and terminal exit value multiple at the end of year 2 is 9. What is your estimate of its share price? Round to one decimal place. ​[Hint: Compute projected FCFF for years 1 and 2 based on info provided, compute terminal value using the exit multiple method, discount it all to find EV, walk the bridge to Equity, divide by number of shares outstanding.]

Answer 1

​​​​​

The Share price in the above question is estimated using the computed FCFF of year 1 & 2 and by calculating thr terminal cash value using exit multiple method discounted at cost of capital rate 8.4% in the absence of interest rate.