In: Finance
assume the latest FCFE per share is $1.20. The annual growth rates for the next 5 years are 20%, 16%, 12%, 10%, and 8% respectively. After the year five, the annual growth rate is constant at 3%. T-bond yield is 2%. The beta is 1.4 and the market risk premium is 5%.
Price as of year 6 is..
Price as of today $...
| Ans a | |||||||
| price in year 6 = FCFF at year 7 /(required rate - growth rate) | |||||||
| required rate = Risk free rate + Market risk premium * beta | |||||||
| =(2%+5%*1.4) | |||||||
| 9.00% | |||||||
| FCFF 7 = | =1.2*120%*116%*112%*110%*108%*103%*103% | ||||||
| 2.36 | |||||||
| Price as of year 6 = | =2.36/(9%-3%) | ||||||
| Price as of year 6 = | $ 39.33 | ||||||
| Ans b | Price today = present value of future cash flow | ||||||
| Year | FCFF | terminal value | Total Cash flow | PVIF @ 9% | present value | ||
| 1 | $ 1.44 | $ 1.44 | 0.9174 | $ 1.32 | |||
| 2 | $ 1.67 | $ 1.67 | 0.8417 | $ 1.41 | |||
| 3 | $ 1.87 | $ 1.87 | 0.7722 | $ 1.44 | |||
| 4 | $ 2.06 | $ 2.06 | 0.7084 | $ 1.46 | |||
| 5 | $ 2.22 | $ 2.22 | 0.6499 | $ 1.44 | |||
| 6 | $ 2.29 | $ 39.33 | $ 41.62 | 0.5963 | $ 24.82 | ||
| Price today = | $ 31.89 | ||||||
| therefore answer = | $ 31.89 | ||||||