In: Finance
Shady Sunglasses operates retail sunglass kiosks in shopping malls. Below is information related to the company:
(dollar amounts in thousands) |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
Net Cash Flow from Operations |
564 |
628 |
854 |
1059 |
1345 |
1655 |
Interest Expense after tax |
122 |
134 |
148 |
145 |
155 |
148 |
Decrease (Increase) in Cash Required for Operations |
-75 |
-54 |
-48 |
-32 |
-61 |
-48 |
Net Cash Flow from Investing |
-287 |
-300 |
-310 |
-285 |
-294 |
-277 |
Net Cash from Debt Financing |
210 |
204 |
140 |
85 |
-40 |
-46 |
Present Value Factors (Re= 8.5%) |
0.922 |
0.849 |
0.783 |
0.722 |
0.665 |
|
Common Shares Outstanding in thousands |
1,512 |
Using the above information and assuming that steady-state growth in year 2017 and beyond will be 4% calculate Shady Sunglasses’ current value per share.
Use excel cell reference