JenBritt Incorporated had a free cash flow (FCF) of $92 million in 2019. The firm projects...

JenBritt Incorporated had a free cash flow (FCF) of $92 million in 2019. The firm projects FCF of $220 million in 2020 and $560 million in 2021. FCF is expected to grow at a constant rate of 6% in 2022 and thereafter. The weighted average cost of capital is 8%. What is the current (i.e., beginning of 2020) value of operations? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to two decimal places.

Solutions

Expert Solution

Year		Dividend	PV factor @8%, 1/(1+r)^time	Dividend * PV factor
1		$ 220.00	0.9259	$ 203.70
2		$ 560.00	0.8573	$ 480.11
2		$ 29,680.00	0.8573	$ 25,445.82
			Current value of operations	$ 26,129.63

FCF	$ 560.00
Rate of return	8.00%
Growth Rate	6.00%

Value of operations at the end of 2021	=Current FCF*(1+Growth rate)/(Rate of return-Growth Rate)
Value of operations at the end of 2021	=560*(1+0.06)/(0.08-0.06)
Value of operations at the end of 2021	$ 29,680.00

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

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....

Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $2,875.00 million this year (FCF₁ = $2,875.00 million)

Omni Consumer Products Co. is expected to generate a free cash flow (FCF) of $2,875.00 million this year (FCF₁ = $2,875.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Omni Consumer Products Co.’s weighted average...

Smith and T Co. is expected to generate a free cash flow (FCF) of $8,210.00 million...

Smith and T Co. is expected to generate a free cash flow (FCF) of $8,210.00 million this year (FCF₁ = $8,210.00 million), and the FCF is expected to grow at a rate of 23.80% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.54% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Smith and T Co.’s weighted average...

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...

Acme Inc. is expected to generate a free cash flow (FCF) of $15,290.00 million this year...

Acme Inc. is expected to generate a free cash flow (FCF) of $15,290.00 million this year (FCF₁ = $15,290.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Acme Inc.’s weighted average cost of capital (WACC)...

Luthor Corp. is expected to generate a free cash flow (FCF) of $5,740.00 million this year...

Luthor Corp. is expected to generate a free cash flow (FCF) of $5,740.00 million this year (FCF₁ = $5,740.00 million), and the FCF is expected to grow at a rate of 23.80% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.54% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Luthor Corp.’s weighted average cost of capital (WACC)...

Widget Corp. is expected to generate a free cash flow (FCF) of $9,835.00 million this year...

Widget Corp. is expected to generate a free cash flow (FCF) of $9,835.00 million this year (FCF₁ = $9,835.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Widget Corp.’s weighted average cost of capital (WACC)...

Praxis Corp. is expected to generate a free cash flow (FCF) of $135.00 million this year...

Praxis Corp. is expected to generate a free cash flow (FCF) of $135.00 million this year (FCF₁ = $135.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Praxis Corp.’s weighted average cost of capital (WACC)...

Subjects