Question

In: Finance

Utilizing the free cash flow(FCF)approach and the information stated below please calculate the value of a...

Utilizing the free cash flow(FCF)approach and the information stated below

please calculate the value of a Lincroft Music’s common stock:

•Market value of senior debt = $68,500,000

•Market value of junior debt = $39,500,000

•Shares of common stock outstanding = 2,000,000

•Growth rate of 15% for 3 years, followed by a 7.5% annual growth rate, thereafter

•Estimated WACC (discount rate) of 10%

•Last year's FCF = $4,200,000

Expert Solution

- FCF last year (FCF0) = $4200,000

Growth rate for first 3years(g) = 15%

Growth rate therafter (g1) = 7.5%

WACC= 10%

Calculating the Value of Firm:-

Value of Firm = 4390,909.09 + 4590,495.87 + 4799,154.77 + 206,363,655.145

Value of Firm = $ 220,144,214.876

Value of Firm = Value of Equity + Value of Debt

$ 220,144,214.876 = Value of Equity + ($68,500,000 + $39,500,000)

Value of Equity = $ 112,144,214.876

No of shares outstanding = 2,000,000

Value of Share per stock = $ 112,144,214.876/2000,000

= $ 56.07

So, the value of a Lincroft Music’s common stock is $56.07 per share

If you need any clarification, you can ask in comments.

If you like my answer, then please up-vote as it will be motivating

jeff jeffy answered 1 year ago

Free cash flow (FCF) is the basis for determining the value of an investment and this...

Free cash flow (FCF) is the basis for determining the value of an investment and this is very much so when determining the value of a company. Explain why we can’t rely on Net Income as the basis for valuing a company and how we start with Net Income from the Income Statement eventually arrive at FCF.

Use the Free Cash Flow method of valuation and the following information, to calculate the value...

Use the Free Cash Flow method of valuation and the following information, to calculate the value for a venture with the following information. Expected sales at year zero (or beginning of year 1): $2.50 M; growth rate in sales for the first 8 years: 35%; and for years 9-on: 10%; Annual profit margin (or EBIAT/Sales) for all years=22%; Annual asset intensity ratio (or (FA+WC)/Sales) for all years = 32%; discount rate in years 1-8: 30%, and in years 9-on: 16%....

What is the company’s Free Cash Flow (FCF)? Use the information to answer the following questions....

What is the company’s Free Cash Flow (FCF)? Use the information to answer the following questions. XXX, Inc. Balance Sheet 2008 2007 2008 2007 Cash 450 200 Accounts Payable 1700 1500 Accounts Receivable 3600 2500 Notes Payable 1200 500 Inventory 3200 2000 Total CL 2900 2000 Total CA 7250 4700 Long Term Debt 3970 2000 Gross Fixed Assets 7200 5500 Common Stock 3100 3000 Less Acc. Depreciation 1400 1200 Retained Earnings 3080 2000 Net Fixed Assets 5800 4300 Total Equities...

Please show the process as detailed as possible. Thank you!!! Determine the Free Cash Flow (FCF)...

Please show the process as detailed as possible. Thank you!!! Determine the Free Cash Flow (FCF) and the Shareholder Cash Flow (SCF) at the end of each of the next 3 years With the following information Three (3) investors are associated, each contributing a capital of $ 40 million in cash, to set up and launch the men's clothing business partnership Confort y Elegancia S.A. The following information is available: 1. Initial investment of $ 60 million in Computer Equipment...

Use the data below to compute 2014 FCF (Free Cash Flow): 2014 2013 Cash 14 20...

Use the data below to compute 2014 FCF (Free Cash Flow): 2014 2013 Cash 14 20 Short-term investments 9 69 Accounts receivable 370 315 Inventories 552 419 Property, plant & equipment (net) 927 874 Accounts payable 47 35 Short-term debt 96 63 Accrued liabilities 149 134 Long-term debt 663 580 Common stock 130 130 Retained earnings 768 713 Net revenue 3148 2854 Depreciation expense 113 93 Interest 88 64 Taxes 82 82 Net income 255 123 (Round to the nearest...

Use the data below to compute 2014 FCF (Free Cash Flow): 2014 2013 Cash 15 18...

Use the data below to compute 2014 FCF (Free Cash Flow): 2014 2013 Cash 15 18 Short-term investments 10 68 Accounts receivable 368 318 Inventories 551 418 Property, plant & equipment (net) 925 872 Accounts payable 46 32 Short-term debt 95 64 Accrued liabilities 149 135 Long-term debt 662 582 Common stock 130 130 Retained earnings 771 712 Net revenue 3148 2854 Depreciation expense 111 91 Interest 88 62 Taxes 80 82 Net income 255 123 (Round to the nearest...

Use the data below to compute 2014 FCF (Free Cash Flow): 2014 2013 Cash 16 17...

Use the data below to compute 2014 FCF (Free Cash Flow): 2014 2013 Cash 16 17 Short-term investments 5 67 Accounts receivable 365 319 Inventories 555 415 Property, plant & equipment (net) 925 874 Accounts payable 47 30 Short-term debt 95 64 Accrued liabilities 148 130 Long-term debt 658 582 Common stock 130 130 Retained earnings 770 711 Net revenue 3147 2850 Depreciation expense 110 94 Interest 92 63 Taxes 82 81 Net income 256 123 (Round to the nearest...

Luthor Corp. is expected to generate free cash flow (FCF) of $7,790.00 million this year (FCF₁...

Luthor Corp. is expected to generate free cash flow (FCF) of $7,790.00 million this year (FCF₁ = $7,790.00 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 non-operating assets. If Luthor Corp.’s weighted average cost of capital (WACC) is...

Penelope’s Pastries most recent free cash flow (FCF) was $48 million; the FCF is expected to...

Penelope’s Pastries most recent free cash flow (FCF) was $48 million; the FCF is expected to grow at a constant rate of 6%. The ?rm’s WACC is 12%, and it has 15 million shares of common stock outstanding. The ?rm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the ?rm has no other non-operating assets. It has $368 million in debt and $60 million in preferred stock. a....

Dougie’s Donuts most recent free cash flow (FCF) was $225 million; the FCF is expected to...

Dougie’s Donuts most recent free cash flow (FCF) was $225 million; the FCF is expected to grow at a constant rate of 4%. The ﬁrm’s WACC is 12.55%, and it has 15 million shares of common stock outstanding. The ﬁrm has $75 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the ﬁrm has no other non-operating assets. It has $545 million in debt and $50 million in preferred stock. a....