The company you want to acquire has the following cash flows for the next five years....

The company you want to acquire has the following cash flows for the next five years. Assume that the cost of equity is 15.5% and the firm can borrow long term at 12% (Tax rate for the firm is 50%). The current book value of equity is $1300 and the book value of debt outstanding, which sells at par value, is $700 (book value of debt = market value of debt). The company has 50 shares.
Year
FCF to Firm
1
$97
2
$107
3
$115
4
$123
5
$130
Terminal Value
$2370
a. Find company’s WACC using book value of weights.
b. Calculate the firm value using corporate valuation model.
c. Calculate the market value of equity and the expected price per share.

Expert Solution

jeff jeffy answered 1 year ago

You expect ABC Corporation to generate the following free cash flows over the next five years:...

You expect ABC Corporation to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($ millions) 75 84 96 111 120 Beginning with year six, you estimate that ABC's free cash flows will grow at 6% per year and that ABC's weighted average cost of capital is 15%. If ABC has $500 million of debt, $50 million of cash, and 14 million shares of stock outstanding, then what is the price...

UBTECH Robotics is expected to generate the following free cash flows over the next five years....

UBTECH Robotics is expected to generate the following free cash flows over the next five years. After which, the free cash flows are expected to grow at the industry average of 3% per year. Using the discounted free cash flow model and the weighted average cost of capital of 11% UBTECH Robotics FCF Forecast ($ Millions) Year 1999, 2000, 2001, 2002, 2003, 2004 FCF (Amount in Millions)$55, $45, $89, $102, $84, $87 a. Estimate the enterprise value (V0) of UBTECH...

Company A has the following free cash flows for the next three years: FCF1=-20million, FCF2=30million, and...

Company A has the following free cash flows for the next three years: FCF1=-20million, FCF2=30million, and FCF3=40million. After year 3, FCF is expected to grow at a constant 7% rate. WACC is 13%. What is the horizon value?What is the firm’s value today?Suppose the company has $100 million in debt and 10 million shares of stock outstanding. What is the firm’s estimated intrinsic value per share of common stock?

You are asked to compute the free cash flows of a company for the next 5 years. You receive the following relevant selected

You are asked to compute the free cash flows of a company for the next 5 years. You receive the following relevant selected information from the incremental earnings forecast: In additon, you know that 15% of sales and costs of goods sold must be allocated to the working capital. The weighted average cost of capital is 7%. The company expects a growth rate of its free cash flows of 2% after year 5.a) Compute the free cash flows of the...

A five-year project requires an investment of -172 and has the following cash flows in years...

A five-year project requires an investment of -172 and has the following cash flows in years 1 through 5, respectively (all cash flows in dollars): 135, -95, 238, -75, and 118. Without actually calculating any IRR, what is the maximum possible value any of the real IRRs could have? Give your answer as a percent with two decimals; e.g., 23.24

A five-year project requires an investment of -255 and has the following cash flows in years...

A five-year project requires an investment of -255 and has the following cash flows in years 1 through 5, respectively (all cash flows in dollars): 159, 83, 243, 125, and 172. Without actually calculating any IRR, what is the maximum possible value any of the real IRRs could have? Give your answer as a percent with two decimals; e.g., 23.24

A five-year project requires an investment of -177 and has the following cash flows in years...

A five-year project requires an investment of -177 and has the following cash flows in years 1 through 5, respectively (all cash flows in dollars): 116, -109, 267, 2, and 108. Without actually calculating any IRR, what is the maximum possible value any of the real IRRs could have? Give your answer as a percent with two decimals; e.g., 23.24 The answer is 150.85. I would like to understand why. Thanks!

The company has the following free cash flows for the next 4 years FCF1=-100, FCF2=-55, FCF3=-40,...

The company has the following free cash flows for the next 4 years FCF1=-100, FCF2=-55, FCF3=-40, FCF4=150, after year 4, the growth rate of the FCF will be 10%, and the WACC=15%, then what the firm value should be?

Forecast Apple's free cash flows for each of the next five years based on Apple's free...

Forecast Apple's free cash flows for each of the next five years based on Apple's free cash flow for 9/24/2016 and 9/30/2017. Assume that the changes in operating assets and liabilities is $0 for each of the years in your forecast period (9/30/18 - 9/30/22).

The table below gives the initial investment and expected cash flows over the next five years...

The table below gives the initial investment and expected cash flows over the next five years for two different projects. Assume that the industry you are in expects a return of 10%, which you use as the discount rate in net present value (NPV) calculations and as the required rate of return for purposes of deciding on projects. Also, assume that management only wants to invest in projects that pay off within four years. For each project, compute the payback...

Question