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 1 year 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...
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 $12,300.456 then...
Use the cash flows and competitive spreads shown in the table below. ($ 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...
Free Cash Flows Rhodes Corporation’s financial statements are shown below. Rhodes Corporation: Income Statements for Year...
Free Cash Flows
Rhodes Corporation’s financial statements are shown below.
Rhodes Corporation: Income Statements for Year Ending
December 31
(Millions of Dollars)
2020
2019
Sales
$
11,000
$
10,000
Operating costs excluding depreciation
9,566
8,676
Depreciation and amortization
410
360
Earnings before interest and taxes
$
1,024
$
964
Less interest
220
200
Pre-tax income
$
804
$
764
Taxes (25%)
201
191
Net income available to common stockholders
$
603
$
573
Common dividends
$
202
$
200
Rhodes...
Free Cash Flows Rhodes Corporation’s financial statements are shown below. Rhodes Corporation: Income Statements for Year...
Free Cash Flows
Rhodes Corporation’s financial statements are shown below.
Rhodes Corporation: Income Statements for Year Ending
December 31
(Millions of Dollars)
2020
2019
Sales
$
11,000
$
10,000
Operating costs excluding depreciation
9,536
8,684
Depreciation and amortization
340
320
Earnings before interest and taxes
$
1,124
$
996
Less interest
260
200
Pre-tax income
$
864
$
796
Taxes (25%)
216
199
Net income available to common stockholders
$
648
$
597
Common dividends
$
205
$
200
Rhodes...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- How does Mead distinguish between the body and the self? How is the self both a...
- Assume you were asked to interview a researcher about the merits and weaknesses of quasi-experimental designs....
- Consider the group G = {1, −1, i, −i, j, −j, k, −k} under multiplication. Here...
- Determine the magnitude of the gravitational force Mars would exert on man if he was on...
- In 2012, the General Social Survey asked a random sample of adults, "Compared to most people,...
- 1. Explain the difference between linear, radial, and angular acceleration and identify which "G" force vector...
- 1- Your firm is has equity of $2,460,000.00 and debt of $1,480,000.00 and the cost of...
ADVERTISEMENT