•Suppose FCFE = $900,000 for years 1-4 and then is expected to grow at a rate...

•Suppose FCFE = $900,000 for years 1-4 and then is expected to grow at a rate of 3%. Assume ke = 18%. What is the market value of equity?

Solutions

Expert Solution

Cost of equity (ke) = 18%

Free Cash Flow to Equity shareholders (FCFE) from years 1 to 4 = $900,000

Growth in FCFE after year 4

Using Gordon's dividend growth model,

Terminal value of FCFE at the end of year 4 = FCFE₅ / (ke-g) = FCFE₄ x (1+g) / (ke-g)

Terminal value of FCFE at the end of year 4 = 900,000 x (1+3%) / (18%-3%) = $ 6,180,000

Therefore market value of equity:

Year	FCFE	PVF @ 15%	PV
1	900,000	0.870	782,609
2	900,000	0.756	680,529
3	900,000	0.658	591,765
4	900,000	0.572	514,578
(Terminal value) 4	6,180,000	0.572	3,533,435
Market Value of Equity			6,102,916

Thumbs up please if satisfied. Thanks :)

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

A stock is expected to grow at a rate of 22% for the next three years....

A stock is expected to grow at a rate of 22% for the next three years. A recent dividend paid was $1.35 per share. After three years, the stock is expected to grow at a constant rate of 12% per year. If the minimum acceptable rate of return is 14%, what is the current expected price? Show all work.

Suppose that a company pays annual dividends that are expected to grow at a constant rate...

Suppose that a company pays annual dividends that are expected to grow at a constant rate of 6% per year forever. The company just paid a dividend of $2. If the market requires an annual return of 14% on this stock, what should we expect the price to be in 5 years?

Suppose that the current i on 1-year bonds is 4% and the expected interest rate on...

Suppose that the current i on 1-year bonds is 4% and the expected interest rate on all one- year bonds to be issued in the next five years is also 4%. Suppose that the illiquidity premium is: ln,t = (0.1)(n-1) (%) What will the interest rates on 2-, 3-, 4-, and 5-year bonds be, based on the liquidity-premium theory? • Draw the yield curve for these set of bonds.

Suppose the risk free rate is 4%, the expected rate of return is 8% and the...

Suppose the risk free rate is 4%, the expected rate of return is 8% and the variance of a portfolio is estimated as 500%. What is the slope of the Capital Allocation Line? Interpret the meaning of your estimation of the slope. [see p.168 of your text] Imagine that the expected returns that are associated with an investment are 0.06, 0.08, 0.094, 0.12 and 0.134. If the standard deviations that are associated with the returns are 0, 0.022, 0.066, 0.154,...

1. The earnings of Best Forecasting Company are expected to grow at an annual rate of...

1. The earnings of Best Forecasting Company are expected to grow at an annual rate of 14% over the next 5 years and then slow to a constant rate of 10% per year. Best currently pays a dividend of $0.36 per share. What is the value of Best stock to an investor who requires a 16% rate of return? If stock has a market price of $15 do you buy? Please include the excel formulas.

Synovec Co. is growing quickly. Dividends are expected to grow at a rate of 30 percent for the next three years, with the growth rate falling off to a constant 4 percent thereafter

S08-18 Supernormal Growth [LO1]Synovec Co. is growing quickly. Dividends are expected to grow at a rate of 30 percent for the next three years, with the growth rate falling off to a constant 4 percent thereafter. If the required return is 11 percent, and the company just paid a dividend of $2.45, what is the current share price? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)Current share price=

Walmart has just paid an annual dividend of $3.22. Dividends are expected to grow by 8% for the next 4 years, and then grow by 2% thereafter

Walmart has just paid an annual dividend of $3.22. Dividends are expected to grow by 8% for the next 4 years, and then grow by 2% thereafter. Walmart has a required return of 11%.Part 1What is the expected dividend in four years?Part 2What is the terminal value in four years (P4P4)?Part 3What is the value of the stock now?

A firm is expected to grow in perpetuity at a rate of 5%. If the current...

A firm is expected to grow in perpetuity at a rate of 5%. If the current year free cash flow is 15 million, the cost of equity is 16%, after-tax cost of debt is 9% and the target debt to equityratiois0.25,thenwhatisthevalueofthisfirmtodayif the tax rate is 20%?

A stock just paid an annual dividend of $5.3. The dividend is expected to grow by 4% per year for the next 4 years. In 4 years, the P/E ratio is expected to be 21 and the payout ratio to be 60%.

A stock just paid an annual dividend of $5.3. The dividend is expected to grow by 4% per year for the next 4 years. In 4 years, the P/E ratio is expected to be 21 and the payout ratio to be 60%.The required rate of return is 8%.Part 1What should be the current stock price?

Ceebros Builders is expanding very fast and is expected to grow at a rate of 25 percent for the next four years.

Ceebros Builders is expanding very fast and is expected to grow at a rate of 25 percent for the next four years. The company recently paid a dividend of $3.60 but is not expected to pay any dividends for the next three years. In year 4, management expects to pay a $5 dividend and thereafter to increase the dividend at a constant rate of 6 percent. The required rate of return of such stocks is 20 percent. (9 points)a. Calculate...

Subjects