Question

In: Finance

The tables below present expected free cash flow related data for XYZ for Year 1 and...

The tables below present expected free cash flow related data for XYZ for Year 1 and selected balance sheet data as of Year 0.  XYZ has reached the steady state growth phase and XYZ’s WACC is 8%.

Year 0 Data                                                               

Debt

4,000

Shares outstanding

400

Year 1 Data

NOPLAT

4,500

Free Cash Flow

1,200

CAPEX

130


You expect that XYZ would grow at 3.5% per year in perpetuity. What is XYZ’s intrinsic value per share.

A.

56.67

B.

76.5

C.

67.5

D.

78.21

Solutions

Expert Solution

As per Gordon model, value of firm= Expected free cashflow/(cost of capital-growth)
So value of firm= 1200/(0.08-0.035)
= $                                               26,666.67
Value of equity = Value of firm - marker value of debt
26666.67-4000
$                                               22,666.67
Shares outstanding=                                                        400.00
Value per stock $                                                      56.67 (22666.67/400)
So the correct answer is option A i.e. $ 56.67

Related Solutions

The tables below present expected free cash flow related data for XYZ for Year 1 and...
The tables below present expected free cash flow related data for XYZ for Year 1 and selected balance sheet data as of Year 0.  XYZ has reached the steady state growth phase and XYZ’s WACC is 8%. Year 0 Data                                                                Debt 4,000 Shares outstanding 400 Year 1 Data NOPLAT 4,500 Free Cash Flow 1,200 CAPEX 130 You expect that XYZ would grow at 2.0% per year in perpetuity. What is XYZ’s intrinsic value per share. A. 67.5 B. 40 C. 75...
Listed below are yearly forecasts of “free cash flow” (operating cash flow plus investment-related cash flow)...
Listed below are yearly forecasts of “free cash flow” (operating cash flow plus investment-related cash flow) for Tomkat LLC. Year Cash Flow 2020 -$2.8 million. 2021 -$2.0 million. 2022 -$1.2 million. 2023 -$0.2 million. 2024 $0.9 million. 2025 $2.2 million. After year 2025, cash flows are anticipated to grow by 3% per year, in perpetuity. For simplicity, assume all that cash flows occur at the end of each year. Assume a discount rate of 8% per year. What is the...
Using the following free cash flow data: Year                Cash Flow 2017                $4,000,000
Using the following free cash flow data: Year                Cash Flow 2017                $4,000,000 2018                $4,400,000 Prepare a 10-year cash flow forecast based upon the rate of growth in cash flow between 2017 and 2018. Calculate the net present value of the forecasted cash flows assuming an immediate investment cost of $18,500,000 Please show your work so I can recreate in excel
A company's most recent annual Free Cash Flow is $180,000,000. Free cash flow is expected to...
A company's most recent annual Free Cash Flow is $180,000,000. Free cash flow is expected to grow by 15% per year for the next 10 years and then grow by 3% per year thereafter. Investors required rate of return is 11%. What is the current value of the stock? a. $11,300,755,080 b. $2,250,000,000 c. $5,404,011,121 d. $1,636,363,636
Given the following information: Year 1 free cash flow: 40 million Year 2 free cash flow...
Given the following information: Year 1 free cash flow: 40 million Year 2 free cash flow 90 million Year 3 free cash flow 100 million After year 3, expected FCF growth is expected to be 4% The cost of capital is 9% Short term investments is 50 million Debt is currently 25 million Preferred shock is 5 million There are 20 million outstanding stock shares. 1. Calculate the intrinsic stock price . If the current stock price was $100.00, would...
Given the following information: Year 1 Free cash flow: 40 million Year 2 Free cash flow...
Given the following information: Year 1 Free cash flow: 40 million Year 2 Free cash flow 90 m Year 3 Free cash flow 100 m After year 3, expected FCF growth is expected to be 4% The cost of capital is 9% Short term investments = 50 million Debt is currently 25 million Preferred stock = 5 million There are 20 million outstanding stock shares. 1. Calculate the intrinsic stock price. 2. If the current stock price was $100.00, would...
Given the following information: Year 1 Free cash flow: 40 million Year 2 Free cash flow...
Given the following information: Year 1 Free cash flow: 40 million Year 2 Free cash flow 90 m Year 3 Free cash flow 100 m After year 3, expected FCF growth is expected to be 4% The cost of capital is 9% Short term investments = 50 million Debt is currently 25 million Preferred stock = 5 million There are 20 million outstanding stock shares. 1. Calculate the intrinsic stock price. 2. If the current stock price was $100.00, would...
The free cash flow for the last year is $361M. The expected growth rate is 8%...
The free cash flow for the last year is $361M. The expected growth rate is 8% for the next three years and 2.5% after that. If WACC is 10%, estimate the value of this firm. A. $3,821M. B. $5,714M. C. $6,063M. D. $7,454M.
. What is XYZ Corp.’s 1-EBIT, 2- Net Cash Flow, 3-Operating Cash Flow, and 4-Free Cash...
. What is XYZ Corp.’s 1-EBIT, 2- Net Cash Flow, 3-Operating Cash Flow, and 4-Free Cash Flow, given: (10 points) XYZ Corp. (for 2020) Revenue $10,000,000 Wages: $5,000,000 Rent (mixed space, production and administration): $1,000,000 Selling, General, & Administrative Expenses: $3,000,000 D&A: $1,000,000 Property, Plant & Equipment investment: $1,500,000 Tax Rate: 30% NOWC (2020): $1,000,000 NOWC (2019): $800,000 Assume no other income, expenses or cash flows. SHOW ALL WORK _____10. What is a futures contract? How does that compare against...
Berzerk Motors is expected to have a free cash flow of $750,000 next year. Cash flows...
Berzerk Motors is expected to have a free cash flow of $750,000 next year. Cash flows are expected to grow at 18 percent per year for the next four years(years 2-5). After year 5, the free cash flow is projected to grow at 3.5 percent indefinitely. The firm currently has $3 million in debt, 500,000 shares outstanding, and a WACC of 10.24%. What is the value of Berzerk Motors? What is the price per share of the company’s stock?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT