Question

In: Finance

Problem 14-12 Stock Repurchase Bayani Bakery's most recent FCF was $46 million; the FCF is expected...

Problem 14-12
Stock Repurchase

Bayani Bakery's most recent FCF was $46 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 13%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $364 million in debt and $64 million in preferred stock.

What is the value of operations? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
$ million

Immediately prior to the repurchase, what is the intrinsic value of equity? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
$ million

Immediately prior to the repurchase, what is the intrinsic stock price? Round your answer to the nearest cent.
$ per share

How many shares will be repurchased? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
   million shares

How many shares will remain after the repurchase? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
   million shares

Immediately after the repurchase, what is the intrinsic value of equity? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
$ million

The intrinsic stock price? Round your answer to two decimal places.
$ per share

Solutions

Expert Solution

1) Value of thr firm's operation = FCF x (1 + Growth Rate)/(WACC -Growth Rate)
Value of the firm's operation = $46 M x (1+ 6%) /(13% - 6%) $696.57 Millions
2) Intrinsic Value of Equity immediately prior to stock repurchase
Intrinsic Value = Value of Operation + value of non operating assets - Debt - Preferred stock
Intrinsic Value = ($696.57 + $30 - $364 -$64) Millions $298.57 Millions
3) Immediately prior to the repurchase, the intrinsic stock price
Intrinsic Stock Price = Intrinsic value of equity / number of shares outstanding
Intrinsic Stock Price = $298.57 Millions/15 Millions Shares $19.9
4) Shares Repurchased price = $30,000,000/$19.9 1.51 Million shares
5) Intrinsic Value of Equity immediately after to stock repurchase
Intrinsic Value = Value of Operation + value of non operating assets - Debt - Preferred stock
Intrinsic Value = ($696.57 - $364 -$64) Millions $269 Millions
6) Immediately after the repurchase, the intrinsic stock price
Intrinsic Stock Price = Intrinsic value of equity / number of shares outstanding
Intrinsic Stock Price = $269 Millions/15 - 1.51 Millions Shares $19.9

Related Solutions

Stock Repurchase Bayani Bakery's most recent FCF was $48 million; the FCF is expected to grow...
Stock Repurchase Bayani Bakery's most recent FCF was $48 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 12%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $366 million in debt and $62 million in preferred stock. What is...
Stock Repurchase Bayani Bakery's most recent FCF was $49 million; the FCF is expected to grow...
Stock Repurchase Bayani Bakery's most recent FCF was $49 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 13%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $361 million in debt and $63 million in preferred stock. What is...
Bayani Bakery's most recent FCF was $46 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $46 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 11%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $368 million in debt and $57 million in preferred stock. What is the value...
Bayani Bakery's most recent FCF was $46 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $46 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 11%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $362 million in debt and $57 million in preferred stock. What is the value...
Bayani Bakery's most recent FCF was $8 million: the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $8 million: the FCF is expected to grow at a constant rate of 5% forever. The firm's WACC is 10% and it has 4 million shares of common stock outstanding. The firm will borrow $64 million debt and only make interest payments, and plans to liquidate and distribute to common shareholders via a stock repurchase. The firm has a 40% tax rate. a) What is the market value of the unlevered firm? b) What...
Bayani Bakery's most recent FCF was $47 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $47 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 11% and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $362 million in debt and $56 million in preferred stock. What is the value...
Bayani Bakery's most recent FCF was $49 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $49 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 10% and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $362 million in debt and $61 million in preferred stock. What is the value...
Bayani Bakery's most recent FCF was $45 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $45 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 10%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $370 million in debt and $56 million in preferred stock. What is the value...
Bayani Bakery's most recent FCF was $48 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $48 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 11%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $370 million in debt and $56 million in preferred stock. What is the value...
Bayani Bakery's most recent FCF was $49 million; the FCF is expected to grow at a...
Bayani Bakery's most recent FCF was $49 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 13%, and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $370 million in debt and $57 million in preferred stock. What is the value...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT