In: Finance
WACC= | 8.00% | ||||||
Year | Previous year FCF | FCF growth rate | FCF current year | Horizon value | Total Value | Discount factor | Discounted value |
1 | 120 | 20.00% | 144 | 144 | 1.08 | 133.3333 | |
2 | 144 | 12.00% | 161.28 | 8547.84 | 8709.12 | 1.1664 | 7466.66667 |
Long term growth rate (given)= | 6.00% | Value of Enterprise = | Sum of discounted value = | 7600 |
Where | |||
Current FCF =Previous year FCF*(1+growth rate)^corresponding year | |||
Total value = FCF + horizon value (only for last year) | |||
Horizon value = FCF current year 2 *(1+long term growth rate)/( WACC-long term growth rate) | |||
Discount factor=(1+ WACC)^corresponding period | |||
Discounted value=total value/discount factor |
Enterprise value = Equity value+ MV of debt+ MV of preferred stock |
- Cash & Cash Equivalents |
7600 = Equity value+750+500-1000 |
Equity value = 7350 |
share price = equity value/number of shares |
share price = 7350/10 |
share price = 735 |