The firm's weighted average cost of capital is 13% and it has $2550000 of debt at...

The firm's weighted average cost of capital is 13% and it has $2550000 of debt at market value and $510000 of preferred stock in terms of market value. The estimated free cash flow over next 5 years are in the table. Beyond 2024 to infinity, the firm expects its free cash flow to grow by 6% annually.

2020 - $250000, 2021 - $310000, 2022 - $380000, 2023 - $430000, 2024 - $470000

a. Estimate the value of the entire company by using free cash flow valuation model.

b. Use your finding in part a, along with the data provided above, to find common stock value.

c. If the firm plans to issue 200000 shares of common stock, what is its estimated value per share.

Solutions

Expert Solution

Steps:

The terminal value or value of entire company is found based on the free cash flow at end of year 5. The terminal value formula at year 5 is (FCFF * growth rate)/(Cost of capital - growth rate).

To find the price per share we need to use the following steps:

1. Find the present values of all estimated free cash flows and the terminal value.

2. Deduct the market value of debt and preferred stock. This gives the market value of equity.

3. Divide the number of shares or outstanding stock to find price per share.

Screenshots of excel caluclations:

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

The firm's weighted-average cost of capital is likely to _________________ if debt financing is used to...

The firm's weighted-average cost of capital is likely to _________________ if debt financing is used to excess. Select one: A. increase B. decrease C. remain unchanged D. collapse

True or False: A Firm's capital structure has no impact on the firm's weighted average cost...

True or False: A Firm's capital structure has no impact on the firm's weighted average cost of capital

The Cost of Capital: Weighted Average Cost of Capital The firm's target capital structure is the...

The Cost of Capital: Weighted Average Cost of Capital The firm's target capital structure is the mix of debt, preferred stock, and common equity the firm plans to raise funds for its future projects. The target proportions of debt, preferred stock, and common equity, along with the cost of these components, are used to calculate the firm's weighted average cost of capital (WACC). If the firm will not have to issue new common stock, then the cost of retained earnings...

What is a firm's weighted-average cost of capital if the stock has a beta of 1.5,...

What is a firm's weighted-average cost of capital if the stock has a beta of 1.5, Treasury bills yield 3%, and the market portfolio offers an expected return of 8%? Debt that has a yield to maturity of 7.5%. The firm is in the 25% marginal tax bracket. The cost of preferred stock is 8%. The following are the market values of 1) debt $8million, 2) preferred stock $6million. The company has 1,500,000 shares and the current market price of...

What is a firm's weighted-average cost of capital if the stock has a beta of 1.45,...

What is a firm's weighted-average cost of capital if the stock has a beta of 1.45, Treasury bills yield 5%, and the market portfolio offers an expected return of 14%? In addition to equity, the firm finances 30% of its assets with debt that has a yield to maturity of 9%. The firm is in the 35% marginal tax bracket.

What is a firm's weighted-average cost of capital if the stock has a beta of 2.45,...

What is a firm's weighted-average cost of capital if the stock has a beta of 2.45, Treasury bills yield 5%, and the market portfolio offers an expected return of 14%? In addition to equity, the firm finances 30% of its assets with debt that has a yield to maturity of 9%. The firm is in the 35% marginal tax bracket. A proposed capital project will cost $20 million and generate $4 million annually in after-tax cash flows for 6 years....

What is a firm's weighted-average cost of capital if the stock has a beta of 1.1,...

What is a firm's weighted-average cost of capital if the stock has a beta of 1.1, Treasury bills yield 4%, and the market portfolio offers an expected return of 16%? In addition to equity, the firm finances 70% of its assets with debt that has a yield to maturity of 10%. The firm is in the 35% marginal tax bracket.

What is a firm's weighted-average cost of capital if the stock has a beta of 1.1,...

Calculate the weighted average cost of capital for the following firm: it has $600000 in debt,...

Calculate the weighted average cost of capital for the following firm: it has $600000 in debt, $400000 in common stock and $200000 in preferred stock. It has a 4% cost of debt, 14% cost of common stock, 12% cost of preferred stock and a 34% tax rate.

1) Fama's Llamas has a weighted average cost of capital of 13 percent. The company's cost...

1) Fama's Llamas has a weighted average cost of capital of 13 percent. The company's cost of equity is 18 percent, and its pretax cost of debt is 7.5 percent. The tax rate is 31 percent. What is the company's target debt-equity ratio? 0.9091 0.6709 0.607 0.639 0.6645 2) Stock in Daenerys Industries has a beta of 1.14. The market risk premium is 8.5 percent, and T-bills are currently yielding 4.5 percent. The company's most recent dividend was $1.7 per...

Subjects