Question
In: Finance
Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year 1 2 3...
Hadley Inc. forecasts the year-end free cash flows (in millions) shown below.
|
The weighted average cost of capital is 10%, and the FCFs are expected to continue growing at a 3% rate after Year 5. The firm has $24 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 21 million shares outstanding. What is the value of the stock price today (Year 0)? Round your answer to the nearest cent. Do not round intermediate calculations.
Solutions
Expert Solution
| rate | 10.0000% | |
| Cash flows | Year | Discounted CF= cash flows/(1+rate)^year |
| - | 0 | - |
| (22.95) | 1 | (20.86) |
| 38.50 | 2 | 31.82 |
| 43.90 | 3 | 32.98 |
| 52.20 | 4 | 35.65 |
| 56.40 | 5 | 35.02 |
| 829.89 | 5 | 515.29 |
total value = 629.90
value of stock price = (629.90-24)/21 = 28.85
jeff jeffy answered 2 years agoRelated Solutions
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...
Quantitative Problem 2: Hadley Inc. forecasts
the year-end free cash flows (in millions) shown below.
Year
1
2
3
4
5
FCF
-$22.31
$38.4
$43.5
$51.4
$56.5
The weighted average cost of capital is 10%, and the FCFs are
expected to continue growing at a 4% rate after Year 5. The firm
has $25 million of market-value debt, but it has no preferred stock
or any other outstanding claims. There are 20 million shares
outstanding. Also, the firm has zero...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free
cash flows (in millions) shown below. Year 1 2 3 4 5 FCF -$22.89
$37.4 $43.9 $52.2 $55.6 The weighted average cost of capital is 9%,
and the FCFs are expected to continue growing at a 4% rate after
Year 5. The firm has $25 million of market-value debt, but it has
no preferred stock or any other outstanding claims. There are 18
million shares outstanding. Also, the firm has zero...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...
Quantitative Problem 2: Hadley Inc. forecasts
the year-end free cash flows (in millions) shown below.
Year
1
2
3
4
5
FCF
-$22.13
$38.4
$43.5
$52.8
$55.9
The weighted average cost of capital is 9%, FCFs are expected to
continue growing at a 4% rate after Year 5. The firm has $26
million of market-value debt, but it has no preferred stock or any
other outstanding claims. There are 18 million shares outstanding.
What is the value of the stock...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...
Quantitative Problem 2: Hadley Inc. forecasts
the year-end free cash flows (in millions) shown below.
Year
1
2
3
4
5
FCF
-$22.86
$38.3
$43.2
$51.3
$56.5
The weighted average cost of capital is 12%, and the FCFs are
expected to continue growing at a 3% rate after Year 5. The firm
has $26 million of market-value debt, but it has no preferred stock
or any other outstanding claims. There are 19 million shares
outstanding. Also, the firm has zero...
Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost...
Vasudevan, Inc. forecasts the free cash flows (in millions)
shown below. If the weighted average cost of capital is 15% and the
free cash flows are expected to continue growing at the same rate
after Year 3 as from Year 2 to Year 3, what is the Year 0 value of
operations, in millions? Enter your answer rounded to two decimal
places. Do not enter $ or comma in the answer box. For example, if
your answer is $12,300.456 then...
Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost...
Vasudevan, Inc. forecasts the free cash flows (in millions)
shown below. If the weighted average cost of capital is 18% and the
free cash flows are expected to continue growing at the same rate
after Year 3 as from Year 2 to Year 3, what is the Year 0 value of
operations, in millions? Enter your answer rounded to two decimal
places. Do not enter $ or comma in the answer box. For example, if
your answer is $12,300.456 then...
Daryll Enterprises forecasts the free cash flows (in millions) shown below. The weighted average cost of...
Daryll Enterprises forecasts the free cash flows (in millions)
shown below. The weighted average cost of capital is 14.0%, and the
FCFs are expected to continue growing at a 5.5% rate after Year 4.
The company’s balance sheet shows $20 million of notes payable,
$100 million of long-term debt, $60 million of preferred stock,$23
million of retained earnings, and $100 million of total common
equity.
a. If the company has 15 million shares of stock outstanding,
what is the best...
Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0...
Use the cash flows and competitive spreads shown in the table
below.
($ millions)
Year 0
Year 1
Year 2
Years 3–10
Investment
180
Production (millions of pounds per year)
0
0
48
88
Spread ($ per pound)
1.03
1.03
1.03
1.03
Net revenues
0
0
49.44
90.64
Production costs
0
0
38.00
38.00
Transport
0
0
0
0
Other costs
0
28
28
28
Cash flow
–180
28
–16.56
–24.64
NPV (at r = 7%) = 0
Assume the...
Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0...
Use the cash flows and competitive spreads shown in the table
below.
($ millions)
Year 0
Year 1
Year 2
Years 3–10
Investment
180
Production (millions of pounds per year)
0
0
59
99
Spread ($ per pound)
1.14
1.14
1.14
1.14
Net revenues
0
0
67.26
112.86
Production costs
0
0
49.00
49.00
Transport
0
0
0
0
Other costs
0
39
39
39
Cash flow
–180
39
–20.74
–24.86
NPV (at r = 6%) = 0
Assume the...
Widget Inc. is expected to have the following free cash flows: Year 1 2 3 4...
Widget Inc. is expected to have the following free cash
flows:
Year
1
2
3
4
5
FCF $Millions
22
27
32
36
38
After then, the free cash flows are
expected to grow at the industry average of 5% per year. Using the
discounted free cash flow model and the weighted average cost of
capital of 10%:
a. Estimate Widget Inc. enterprise
value
b. If Widget Inc. has 10 million in
cash, 3 million in debt, and 10 million...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- consider a firm’s desire to invest in its capital stock and answer the following questions: A)...
- In 2009, Nobel-prize winning economist Paul Krugman wrote, “The paradox of thrift is one of those...
- One electrode compartment consists of an aluminum strip placed in a solution of Al(NO3)3, and the...
- Problem #5: A loan of $44,000 is paid off in 36 payments at the end of...
- How many grams of Na2CO3 should be mixed with 5.00 g of NaHCO3 to produce 100...
- Given the following information for a monopolistic competitor: Demand: P = 78 – 5(Q) Marginal revenue:...
- Why does the auto industry prefer uniform (national) standards for automobile emissions as opposed to regionally...
ADVERTISEMENT