A company generated free cash flow of $43 million during thepast year. Free cash flow...

A company generated free cash flow of $43 million during the past year. Free cash flow is expected to increase 6% over the next year and then at a stable 2.8% rate in perpetuity thereafter. The company's cost of capital is 11.2%. The company has $330 million in debt, $20 million of cash, and 28 million shares outstanding. What's the value of each share?

Solutions

Expert Solution

The value is computed as follows:

= Free cash flow next year / (1 + cost of capital) + 1 / (1 + cost of capital) x [ (Free cash flow next year x (1 + growth rate) / (cost of capital - growth rate) ]

= ($ 43 million x 1.06) / 1.112 + 1 / 1.112 x [ ($ 43 million x 1.06 x 1.028) / (0.112 - 0.028) ]

= $ 45.58 million / 1.112 + $ 557.812381 million / 1.112

= $ 603.392381 million / 1.112

= $ 542.6190476 million

So, the per share value will be:

= (Value computed above - debt + cash) / Number of shares outstanding

= ($ 542.6190476 million - $ 330 million + $ 20 million) / 28 million shares

= $ 232.6190476 million / 28 million shares

= $ 8.31 Approximately

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

A company generated free cash flow of $57 million during the past year. Free cash flow is expected to increase 5% over the next year and then at a stable 2.9% rate in perpetuity thereafter

A company generated free cash flow of $57 million during the past year. Free cash flow is expected to increase 5% over the next year and then at a stable 2.9% rate in perpetuity thereafter. The company's cost of capital is 8.1%. The company has $434 million in debt, $39 million of cash, and 39 million shares outstanding. What's the value of each share?a. 4.8b. 8.3c. 5.6d. 17.8e. 19.4

Given the following information: Year 1 free cash flow: 40 million Year 2 free cash flow...

Given the following information: Year 1 free cash flow: 40 million Year 2 free cash flow 90 million Year 3 free cash flow 100 million After year 3, expected FCF growth is expected to be 4% The cost of capital is 9% Short term investments is 50 million Debt is currently 25 million Preferred shock is 5 million There are 20 million outstanding stock shares. 1. Calculate the intrinsic stock price . If the current stock price was $100.00, would...

Given the following information: Year 1 Free cash flow: 40 million Year 2 Free cash flow...

Given the following information: Year 1 Free cash flow: 40 million Year 2 Free cash flow 90 m Year 3 Free cash flow 100 m After year 3, expected FCF growth is expected to be 4% The cost of capital is 9% Short term investments = 50 million Debt is currently 25 million Preferred stock = 5 million There are 20 million outstanding stock shares. 1. Calculate the intrinsic stock price. 2. If the current stock price was $100.00, would...

During the last year, Globo-Chem Co. generated $702 million in cash flow from operating activities and...

During the last year, Globo-Chem Co. generated $702 million in cash flow from operating activities and had negative cash flow generated from investing activities (-$384 million). At the end of the first year, Globo-Chem Co. had $120 million in cash on its balance sheet, and the firm had $380 million in cash at the end of the second year. What was the firm’s cash flow (CF) due to financing activities in the second year? -$29.00 million $72.50 million -$58.00 million...

A company is projected to have a free cash flow of $346 million next year, growing...

A company is projected to have a free cash flow of $346 million next year, growing at a 6% rate until the end of year 3. After that, cash flows are expected to grow at a stable rate of 2.3% in perpetuity. The company's cost of capital is 9.4%. The company owes $92 million to lenders and has $16 million in cash. If it has 196 million shares outstanding, what is your estimate for its stock price? Round to one...

A company is projected to have a free cash flow of $429 million next year, growing...

A company is projected to have a free cash flow of $429 million next year, growing at a 4.7% rate until the end of year 3. After that, cash flows are expected to grow at a stable rate of 2.6%. The company's cost of capital is 10.8%. The company owes $114 million to lenders and has $10 million in cash. If it has 264 million shares outstanding, what is your estimate for its stock price? Round to one decimal place.

company is projected to have a free cash flow of $314 million next year, growing at...

company is projected to have a free cash flow of $314 million next year, growing at a 4.9% rate until the end of year 3. After that, cash flows are expected to grow at a stable rate of 2.3%. The company's cost of capital is 10.6%. The company owes $107 million to lenders and has $11 million in cash. If it has 257 million shares outstanding, what is your estimate for its stock price? Round to one decimal place.

A company is projected to have a free cash flow of $357 million next year, growing...

A company is projected to have a free cash flow of $357 million next year, growing at a 4.4% rate until the end of year 3. After that, cash flows are expected to grow at a stable rate of 2.4%. The company's cost of capital is 9.3%. The company owes $129 million to lenders and has $8 million in cash. If it has 279 million shares outstanding, what is your estimate for its stock price? Round to one decimal place.

A company’s free cash flow next year is expected to be -$11.2 million, $3.6 million the...

A company’s free cash flow next year is expected to be -$11.2 million, $3.6 million the following year, and $6.2 million in the third year. Thereafter, the free cash flow is expected to grow forever at a rate of 4.8% per year. The company’s weighted average cost of capital is 11.1% per year and the market value of its debt is $35.2 million. If the company has four million shares of common stock outstanding, what is the value per share?...

AMS Company has unexpectedly generated a one-time extra $6 million in cash flow this year. After...

AMS Company has unexpectedly generated a one-time extra $6 million in cash flow this year. After announcing the extra cash flow, AMS stock price was $45 per share (it has 1 million shares outstanding). The managers are considering spending the $6 million on a project that would generate a single cash flow of $6.5 million in one year, which they would then use to repurchase shares. Assume the cost of capital for the project is 12%. a. If they decide...

Subjects