Question

In: Finance

Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...

Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below.

Year

1

2

3

4

5

FCF

-$22.13

$38.4

$43.5

$52.8

$55.9

The weighted average cost of capital is 9%, FCFs are expected to continue growing at a 4% rate after Year 5. The firm has $26 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 18 million shares outstanding. What is the value of the stock price today (Year 0)?

Solutions

Expert Solution

The price per share is computed as shown below:

= FCF1 / (1 + WACC) + FCF 2 / (1 + WACC)2 + FCF3 / (1 + WACC)3 + FCF4 / (1 + WACC)4 + FCF5 / (1 + WACC)5 + 1 / (1 + WACC)5 [ ( FCF in year 5 (1 + growth rate) / (WACC - growth rate) ]

= - $ 22.13 million / 1.09 + $ 38.4 million / 1.092 + $ 43.5 million / 1.093 + $ 52.8 million / 1.094 + $ 55.9 million / 1.095 + 1 / 1.095 x [ ($ 55.9 million x 1.04) / (0.09 - 0.04) ]

= - $ 22.13 million / 1.09 + $ 38.4 million / 1.092 + $ 43.5 million / 1.093 + $ 52.8 million / 1.094 + $ 55.9 million / 1.095 + $ 1,162.72 million / 1.095

= - $ 22.13 million / 1.09 + $ 38.4 million / 1.092 + $ 43.5 million / 1.093 + $ 52.8 million / 1.094 + $ 1,218.62 million / 1.095  

= $ 875.0319779 million

So, the value per share is computed as follows:

= ( $ 875.0319779 million - value of debt) / Number of shares

= ($ 875.0319779 million - $ 26 million) / 18 million shares

= $ 47.17 Approximately

Feel free to ask in case of any query relating to this question


Related Solutions

Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year 1 2 3 4 5 FCF -$22.31 $38.4 $43.5 $51.4 $56.5 The weighted average cost of capital is 10%, and the FCFs are expected to continue growing at a 4% rate after Year 5. The firm has $25 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 20 million shares outstanding. Also, the firm has zero...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year...
Quantitative Problem 2: Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year 1 2 3 4 5 FCF -$22.89 $37.4 $43.9 $52.2 $55.6 The weighted average cost of capital is 9%, and the FCFs are expected to continue growing at a 4% rate after Year 5. The firm has $25 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 18 million shares outstanding. Also, the firm has zero...
Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year 1 2 3...
Hadley Inc. forecasts the year-end free cash flows (in millions) shown below. Year 1 2 3 4 5 FCF -$22.95 $38.5 $43.9 $52.2 $56.4 The weighted average cost of capital is 10%, and the FCFs are expected to continue growing at a 3% rate after Year 5. The firm has $24 million of market-value debt, but it has no preferred stock or any other outstanding claims. There are 21 million shares outstanding. What is the value of the stock price...
Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost...
Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost of capital is 15% and the free cash flows are expected to continue growing at the same rate after Year 3 as from Year 2 to Year 3, what is the Year 0 value of operations, in millions? Enter your answer rounded to two decimal places. Do not enter $ or comma in the answer box. For example, if your answer is $12,300.456 then...
Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost...
Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost of capital is 18% and the free cash flows are expected to continue growing at the same rate after Year 3 as from Year 2 to Year 3, what is the Year 0 value of operations, in millions? Enter your answer rounded to two decimal places. Do not enter $ or comma in the answer box. For example, if your answer is $12,300.456 then...
Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0...
Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0 Year 1 Year 2 Years 3–10 Investment 180 Production (millions of pounds per year) 0 0 48 88 Spread ($ per pound) 1.03 1.03 1.03 1.03 Net revenues 0 0 49.44 90.64 Production costs 0 0 38.00 38.00 Transport 0 0 0 0 Other costs 0 28 28 28 Cash flow –180 28 –16.56 –24.64 NPV (at r = 7%) = 0 Assume the...
Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0...
Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0 Year 1 Year 2 Years 3–10 Investment 180 Production (millions of pounds per year) 0 0 59 99 Spread ($ per pound) 1.14 1.14 1.14 1.14 Net revenues 0 0 67.26 112.86 Production costs 0 0 49.00 49.00 Transport 0 0 0 0 Other costs 0 39 39 39 Cash flow –180 39 –20.74 –24.86 NPV (at r = 6%) = 0 Assume the...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $6,500.0 $5,000.0 Operating costs excluding depreciation 5,363.0 4,250.0 Depreciation and amortization 150.0 120.0     Earnings before interest and taxes $987.0 $630.0 Less Interest 140.0 108.0     Pre-tax income $847.0 $522.0 Taxes (40%) 338.8 208.8 Net income available to common stockholders $508.2 $313.2 Common dividends $457.0 $251.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $77.0...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $4,025.0 $3,500.0 Operating costs excluding depreciation 3,220.0 2,975.0 Depreciation and amortization 96.0 77.0     Earnings before interest and taxes $709.0 $448.0 Less Interest 87.0 75.0     Pre-tax income $622.0 $373.0 Taxes (40%) 248.8 149.2 Net income available to common stockholders $373.2 $223.8 Common dividends $336.0 $179.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $51.0...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $4,025.0 $3,500.0 Operating costs excluding depreciation 3,220.0 2,975.0 Depreciation and amortization 96.0 77.0     Earnings before interest and taxes $709.0 $448.0 Less Interest 87.0 75.0     Pre-tax income $622.0 $373.0 Taxes (40%) 248.8 149.2 Net income available to common stockholders $373.2 $223.8 Common dividends $336.0 $179.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $51.0...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT