In: Finance
Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows during the next 3 years, after which FCF is expected to grow at a constant 7.40% rate. Dozier's WACC is 11.40%.
Year |
0 |
1 |
2 |
3 |
FCF ($ millions) |
10 |
20 |
30 |
a. What is Dozier's horizon, or continuing, value?
b. What is the firm's value today?
c. Suppose Dozier has $200 million of debt and 100 million shares of stock outstanding. What is your estimate of the current price per share?
a.
Horizon Value = 30(1.074)/(0.1140 - 0.0740)
Horizon Value = $805.50 million
b.
Firm Value = 10/(1.1140) + 20/(1.1140)² + (30 + 805.50)/(1.1140)³
Firm Value = $629.45 million
c.
Share Price = (629.45 - 200)/100
Share Price = $62.95