Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years. Year 1 2...

Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years.

Year	1	2	3	4	5
FCF (Rs. Million)	51	70	77	72	80

After this time period, the free cashflows will grow constantly at 3% per year. The firm’s cost of capital is 13%. Using the discounted free cashflow model, calculate the following.

a. What is the enterprise value of Fauji Fertilizer Ltd?

b. If Fauji Fertilizer have access cash of Rs. 32 million, debt of Rs. 280 million, and the 40 million shares outstanding and trading in the market, what should be the expected share price of Fauji Fertilizer?

c. Suppose that the stocks of Fauji Fertilizer are being sold in the market at Rs. 12 per share. Will you buy that stock? why or why not?

Solutions

Expert Solution

the enterprise value

=51/(1+13%)^1+70/(1+13%)^2+77/(1+13%)^3+72/(1+13%)^4+80/(1+13%)^5+((80*(1+3%))/(13%-3%))/(1+13%)^5

=688.13 million

what should be the expected share price of Fauji Fertilizer

=(688.13-280+32)/40

=11.00

you will not buy that stock because value is 11.00 while price is 12, so it is overpriced

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

ji Fertilizer Corporation expects to generate following free cashflows in coming 5 years. Year 1 2...

ji Fertilizer Corporation expects to generate following free cashflows in coming 5 years. Year 1 2 3 4 5 FCF (Rs. Million) 51 70 77 72 80 After this time period, the free cashflows will grow constantly at 3% per year. The firm’s cost of capital is 13%. Using the discounted free cashflow model, calculate the following. a. What is the enterprise value of Fauji Fertilizer Ltd? (2.5 marks) b. If Fauji Fertilizer have access cash of Rs. 32 million,...

Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years. Year 1 2...

Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years. Year 1 2 3 4 5 FCF (Rs. Million) 51 70 77 72 80 After this time period, the free cashflows will grow constantly at 3% per year. The firm’s cost of capital is 13%. Using the discounted free cashflow model, calculate the following. a. What is the enterprise value of Fauji Fertilizer Ltd? (2.5 marks) b. If Fauji Fertilizer have access cash of Rs. 32 million,...

Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years. Year 1 2...

Ted Corporation expects to generate free-cash flows of $200,000 per year for the next five years....

Ted Corporation expects to generate free-cash flows of $200,000 per year for the next five years. Beyond that time, free cash flows are expected to grow at a constant rate of 4 percent per year forever. If the firm's weighted average cost of capital is 15 percent, the market value of the firm's debt is $500,000, and Ted has a half million shares of stock outstanding, what is the value of Ted stock? Select one: a. $1.32 b. $1.79 c....

2. AMC Corporation currently expects to generate $40 million free cash flows each year forever, and...

2. AMC Corporation currently expects to generate $40 million free cash flows each year forever, and it currently has $100 million cash. Its cost of capital is 10%. The firm has 10 million shares outstanding and no debt. Suppose AMC uses its excess cash to repurchase shares. After the share repurchase, news will come out that will change AMC’s free cash flow each year will be either $60 million or $20 million. a.What is AMC’s share price prior to the...

A corporation is investigating the optimal level of current assets for the coming year. Management expects...

A corporation is investigating the optimal level of current assets for the coming year. Management expects sales to increase to approximately $4 million as a result of an asset expansion presently being undertaken. Fixed assets total $3 million, and the firm plans to maintain a 50% debt-to-assets ratio. The corp's interest rate is currently 10% on both short-term and long-term debt (which the firm uses in its permanent structure). Three alternatives regarding the projected current assets level are under consideration:...

You expect ABC Corporation to generate the following free cash flows over the next five years:...

You expect ABC Corporation to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($ millions) 75 84 96 111 120 Beginning with year six, you estimate that ABC's free cash flows will grow at 6% per year and that ABC's weighted average cost of capital is 15%. If ABC has $500 million of debt, $50 million of cash, and 14 million shares of stock outstanding, then what is the price...

TRX Corporation is expected to generate free cash flows (FCF) of $6.15 million in year 1,...

TRX Corporation is expected to generate free cash flows (FCF) of $6.15 million in year 1, $9.82 million in year 2, $11.5 million in year 3, and $15.01 million in year 4. After then, the FCF will grow by 3% per year. TRX has 9 million shares outstanding, $5 million in excess cash, and it has $1 million in debt. If its cost of capital is 10%, the stock price would be $________? Input your answer without the $ sign...

TRX Corporation is expected to generate free cash flows (FCF) of $6.45 million in year 1,...

TRX Corporation is expected to generate free cash flows (FCF) of $6.45 million in year 1, $8.78 million in year 2, $11.15 million in year 3, and $15.54 million in year 4. After then, the FCF will grow by 3% per year. TRX has 10 million shares outstanding, $4 million in excess cash, and it has $2 million in debt. If its cost of capital is 7%, the stock price would be $________? Input your answer without the $ sign...

Rentz Corporation is investigating the optimal level of current assets for the coming year. Management expects...

Rentz Corporation is investigating the optimal level of current assets for the coming year. Management expects sales to increase to approximately $3 million as a result of an asset expansion presently being undertaken. Fixed assets total $3 million, and the firm plans to maintain a 40% debt-to-assets ratio. Rentz's interest rate is currently 10% on both short-term and long-term debt (which the firm uses in its permanent structure). Three alternatives regarding the projected current assets level are under consideration: (1)...

Subjects