Question

In: Finance

Fincher Manufacturing has projected sales of $147.2 million next year. Costs are expected to be $82.1...

Fincher Manufacturing has projected sales of $147.2 million next year. Costs are expected to be $82.1 million and net investment is expected to be $16.1 million. Each of these values is expected to grow at 16 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 8 percent, where it is expected to remain indefinitely. There are 6.6 million shares of stock outstanding and investors require a return of 15 percent return on the company’s stock. The corporate tax rate is 40 percent. a. What is your estimate of the current stock price? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Calculate Share price in $ b. Suppose instead that you estimate the terminal value of the company using a PE multiple. The industry PE multiple is 10. What is your new estimate of the company’s stock price? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Calculate Share price in $

Solutions

Expert Solution

a) 1 2 3 4 5 6>>>>>>
Sales 147.20
Costs 82.10
EBIT 65.10
Tax at 40% 26.04
NOPAT 39.06 45.31 51.65 57.85 63.64
Less: Net investment 16.10
FCFF 22.96
Growth rate in FCFF 16% 14% 12% 10% 8%
Expected FCFF 22.96 26.63 30.36 34.01 37.41 40.40
PVIF at 15% 0.86957 0.75614 0.65752 0.57175 0.49718
PV of FCF at 15% 19.97 20.14 19.96 19.44 18.60
Sum of PVs of FCFF t1 to t5 98.11
Terminal value of FCFF = 40.40/(0.15-0.08) = 577.14
PV of terminal value = 577.14*0.49718 = 286.94
Value of the firm = 98.11+286.94 = 385.05
Number of shares outstanding 6.60
Share price $58.34
b) Sum of PVs of FCFF t1 to t5 98.11
Terminal value based on PE multiple of 10 = 63.64*10 = 636.40
PV of terminal value = 636.40*0.49718 = 316.40
Value of the firm = 98.11+316.40 = 414.51
Number of shares outstanding 6.60
Share price $62.80

Related Solutions

Fincher Manufacturing has projected sales of $147.2 million next year. Costs are expected to be $82.1...
Fincher Manufacturing has projected sales of $147.2 million next year. Costs are expected to be $82.1 million and net investment is expected to be $16.1 million. Each of these values is expected to grow at 16 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 8 percent, where it is expected to remain indefinitely. There are 6.6 million shares of stock outstanding and investors require a return of 15 percent...
Fincher Manufacturing has projected sales of $146.2 million next year. Costs are expected to be $81.6...
Fincher Manufacturing has projected sales of $146.2 million next year. Costs are expected to be $81.6 million and net investment is expected to be $15.6 million. Each of these values is expected to grow at 16 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 8 percent, where it is expected to remain indefinitely. There are 6.1 million shares of stock outstanding and investors require a return of 15 percent...
Fincher Manufacturing has projected sales of $147 million next year. Costs are expected to be $82...
Fincher Manufacturing has projected sales of $147 million next year. Costs are expected to be $82 million and net investment is expected to be $16 million. Each of these values is expected to grow at 15 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 7 percent, where it is expected to remain indefinitely. There are 6.5 million shares of stock outstanding and investors require a return of 14 percent...
Fincher Manufacturing has projected sales of $147.8 million next year. Costs are expected to be $82.4...
Fincher Manufacturing has projected sales of $147.8 million next year. Costs are expected to be $82.4 million and net investment is expected to be $16.4 million. Each of these values is expected to grow at 16 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 8 percent, where it is expected to remain indefinitely. There are 6.9 million shares of stock outstanding and investors require a return of 15 percent...
Full Boat Manufacturing has projected sales of $122.5 million next year. Costs are expected to be...
Full Boat Manufacturing has projected sales of $122.5 million next year. Costs are expected to be $72.8 million and net investment is expected to be $14.4 million. Each of these values is expected to grow at 12 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 4 percent, where it is expected to remain indefinitely. There are 6.2 million shares of stock outstanding and investors require a return of 11...
Eberhart Manufacturing has projected sales of $145.8 million next year. Costs are expected to be $81.4...
Eberhart Manufacturing has projected sales of $145.8 million next year. Costs are expected to be $81.4 million and net investment is expected to be $15.4 million. Each of these valued is expected to grow at 15 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 7 percent, where it is expected to remain indefinitely. There are 5.9 million shares of stock outstanding and investors require a return of 14 percent...
Full Boat Manufacturing has projected sales of $119 million next year. Costs are expected to be...
Full Boat Manufacturing has projected sales of $119 million next year. Costs are expected to be $70 million and net investment is expected to be $13.4 million. Each of these values is expected to grow at 10 percent the following year, with the growth rate declining by 1 percent per year until the growth rate reaches 6 percent, where it is expected to remain indefinitely. There are 5.5 million shares of stock outstanding and investors require a return of 12...
Full Boat Manufacturing has projected sales of $123.5 million next year. Costs are expected to be...
Full Boat Manufacturing has projected sales of $123.5 million next year. Costs are expected to be $73.6 million and net investment is expected to be $14.8 million. Each of these values is expected to grow at 14 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 6 percent, where it is expected to remain indefinitely. There are 6.4 million shares of stock outstanding and investors require a return of 11...
Full Boat Manufacturing has projected sales of $115 million next year. Costs are expected to be...
Full Boat Manufacturing has projected sales of $115 million next year. Costs are expected to be $67 million and net investment is expected to be $12 million. Each of these values is expected to grow at 14 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 6 percent, where it is expected to remain indefinitely. There are 5.5 million shares of stock outstanding and investors require a return of 13...
Maslyn Manufacturing has projected sales of $153 million next year. Costs are expected to be $82...
Maslyn Manufacturing has projected sales of $153 million next year. Costs are expected to be $82 million, and net investment is expected to be $15 million. Each of these values is expected to grow at 14 percent the following year, with the growth rate declining by 2 percent per year until growth rate reaches 6 percent, where it is expected to remain indefinitely. There are 6.2 million shares of stock outstanding and investors require a return of 12 percent return...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT