Consider the case of Flying Cow Aviation Inc.: Flying Cow Aviation Inc. is expected to generate...

Consider the case of Flying Cow Aviation Inc.:

Flying Cow Aviation Inc. is expected to generate a free cash flow (FCF) of $225,000 this year, and the FCF is expected to grow at a rate of 14% over the following two years (FCF2 and FCF3). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 6% per year, which will last forever (FCF4 - ∞). If Flying Cow’s weighted average cost of capital (WACC) is 12%, complete the following table and compute the current value of Flying Cow’s operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year.

Year	CFtt	PV(FCFt)
FCF1	$225,000
FCF2
FCF3
FCF4
Horizon Value4- ∞
	Vop =

Flying Cow’s debt has a market value of $3,217,877, and Flying Cow has no preferred stock in its capital structure. If Flying Cow has 300,000 shares of common stock outstanding, then the total value of the company’s common equity is_________, and the estimated intrinsic value per share of its common stock is____________ per share.

Assume the following:

•	The end of Year 3 differentiates Flying Cow’s short-term and long-term FCFs.
•	Professionally-conducted studies have shown that more than 80% of the average company’s share price is attributable to long-term—rather than short-term—cash flows.

Is the percentage of Flying Cow’s expected long-term cash flows consistent with the value cited in the professional studies?

A. Yes, because 85.70% of the firm’s share price is derived from its expected long-term free cash flows.

B. Yes, because 75.42% of the firm’s share price is derived from its expected long-term free cash flows.

C. No, because only 50.05% of the firm’s share price is derived from its expected long-term free cash flows.

D. No, because the percentage of Flying Cow’s expected long-term cash flows is actually 14.30%.

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

jeff jeffy answered 2 years ago

2. Corporate valuation model Flying Cow Aviation Inc.’s free cash flows (FCFs) are expected to grow...

2. Corporate valuation model Flying Cow Aviation Inc.’s free cash flows (FCFs) are expected to grow at a constant long-term growth rate (gLgL) of 16% per year into the future. Next year, the company expects to generate a free cash flow of $7,000,000. The market value of Flying Cow’s outstanding debt and preferred stock is $45,000,000 and $25,000,000, respectively. Flying Cow has 1,500,000 shares of common stock outstanding, and its weighted average cost of capital (WACC) is 23%. Given the...

Next year, Flying Cow is expected to earn an EBIT of $10,000,000, and to pay a...

Next year, Flying Cow is expected to earn an EBIT of $10,000,000, and to pay a federal-plus-state tax rate of 35%. It also expects to make $2,500,000 in new capital expenditures to support this level of business activity, as well as $50,000 in additional net operating working capital (NOWC). Given these expectations, it is reasonable to conclude that next year Flying Cow will generate an annual free cash flow (FCF) of (rounded to the nearest whole dollar). Next, based on...

Consider the case of Merry Meerkat Marketing Inc.: Merry Meerkat Marketing Inc. is expected to generate...

Consider the case of Merry Meerkat Marketing Inc.: Merry Meerkat Marketing Inc. is expected to generate a free cash flow (FCF) of $825,000 this year, and the FCF is expected to grow at a rate of 14% over the following two years (FCF2 and FCF3). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 6% per year, which will last forever (FCF4 - ∞). If Merry Meerkat’s weighted average cost of capital...

On January 1, 2019, Flying Ace Inc. purchases 20% of Red Baron Aviation for $200,000. Flying...

On January 1, 2019, Flying Ace Inc. purchases 20% of Red Baron Aviation for $200,000. Flying Ace can exert significant influence over Red Baron (the investee) therefore it uses the equity method to account for the investment. On the date of acquisition, Red Baron holds net assets with a book value of $700,000. Flying Ace believes that the investee’s building (10-year remaining useful life and no salvage value) is undervalued on Red Baron’s books by $80,000 and equipment (5-year remaining...

Consider the following case of Lost Pigeon Aviation

Consider the following case of Lost Pigeon Aviation Suppose Lost Pigeon Aviation is considering a project that will require $300,000 in assets. The project is expected to produce earnings before interest and taxes (EBIT) of $60,000. Common equity outstanding will be 25,000 shares. The company incurs a tax rate of 40%. If the project is financed using 10 Pigeon Aviation's return on equity (ROE) on the project equity capital, then will be _______ .In addition, Lost Pigeon's earnings per share (EPS) will be _______ .Alternatively,...

Consider Black Sparrow Aviation, Inc. has been reviewing more of their financial ratios and noticed an...

Consider Black Sparrow Aviation, Inc. has been reviewing more of their financial ratios and noticed an increase in the ratio of current assets to total assets. They also noticed a decrease in profit and risk as measured by working capital. Senior management has come to you, the financial manager, to try to get an understanding of what is happening. Discuss Explain the following: Why does an increase in the ratio of current assets to total assets decrease profits as measured...

Happy Fliers Aviation Inc.’s free cash flows (FCFs) are expected to grow at a constant long-term...

Happy Fliers Aviation Inc.’s free cash flows (FCFs) are expected to grow at a constant long-term growth rate (gLgL) of 20% per year into the future. Next year, the company expects to generate a free cash flow of $2,000,000. The market value of Happy Fliers’s outstanding debt and preferred stock is $9,000,000 and $5,000,000, respectively. Happy Fliers has 3,000,000 shares of common stock outstanding, and its weighted average cost of capital (WACC) is 30%. Given the preceding information, complete the...

extensive enterprise inc. is expected to generate a free cash flow of $3,300.00 million this year,...

extensive enterprise inc. is expected to generate a free cash flow of $3,300.00 million this year, and the fcf is expected to grow at a rate of 21.40% over the following two years. After the third year, however, the fcf is expected to grow at a constant rate of 2.82% per year, which will last forever. If extensive enterprise inc.'s weighted average cost of capital is 8.46% what is the current total firm value of extensicve enterprise inc.? 10,260.11 Million...

Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $12,815.00 million this...

Extensive Enterprise Inc. is expected to generate a free cash flow (FCF) of $12,815.00 million this year (FCF₁ = $12,815.00 million), and the FCF is expected to grow at a rate of 21.40% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.82% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Extensive Enterprise Inc.’s weighted average cost of...

Pokie Industries, Inc (PII) is expected to generate perpetual EBIT of $2,100. If PII had no...

Pokie Industries, Inc (PII) is expected to generate perpetual EBIT of $2,100. If PII had no debt in its capital structure, its (unlevered) stockholder required return would equal 14 percent. (The corporate tax rate for the firm is 35 percent.) PII, however does have $3,000 of debt, and that debt has a a 6 percent coupon and sells at par. Assume the M&M theory of capital structure is valid. What is the value of this firm?

Question