Question

Widget Corp. is expected to generate a free cash flow (FCF) of $9,835.00 million this year (FCF₁ = $9,835.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Widget Corp.’s weighted average cost of capital (WACC) is 6.30%, what is the current total firm value of Widget Corp.? (Note: Round all intermediate calculations to two decimal places.)

$375,686.24 million

$313,071.87 million

$31,204.56 million

$369,771.46 million

Widget Corp.’s debt has a market value of $234,804 million, and Widget Corp. has no preferred stock. If Widget Corp. has 375 million shares of common stock outstanding, what is Widget Corp.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)

$208.71

$626.14

$229.59

$207.71

Answer 1