Your company is evaluating a purchase of Skeksis Crystal Mining LLC. Skekis produced free cash flow...

Your company is evaluating a

purchase of Skeksis Crystal Mining LLC. Skekis produced

free cash flow of $7.3m last year, and this is expected to grow at 11% for the next five

years before leveling off to a long term growth rate of 2%. Your company has a cost of

capital of 10%, while Sk

eksis has a cost of capital of 13%. Skeksis has 3 million shares

outstanding and $25m in debt. What would be the highest price you would pay per share

of Skeksis’ stock?

Solutions

Expert Solution

	WACC=	13.00%
Year	Previous year FCF	FCF growth rate	FCF current year	Horizon value	Total Value	Discount factor	Discounted value
1	7.3	11.00%	8.103		8.103	1.13	7.1708
2	8.103	11.00%	8.99433		8.99433	1.2769	7.04388
3	8.99433	11.00%	9.9837063		9.9837063	1.442897	6.91921
4	9.9837063	11.00%	11.08191399		11.08191399	1.63047361	6.80
5	11.08191399	11.00%	12.30092453	114.063	126.3639245	1.842435179	68.59
	Long term growth rate (given)=	2.00%			Value of Enterprise =	Sum of discounted value =	96.52

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 5 *(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

96.52 = Equity value+25

Equity value = 71.52

share price = equity value/number of shares

share price = 71.52/3

share price = 23.84

jeff jeffy answered 9 months ago

Next > < Previous

Related Solutions

Free cash flow valuation You are evaluating the potential purchase of a small business with no...

Free cash flow valuation You are evaluating the potential purchase of a small business with no debt or preferred stock that is currently generating $42,500 of free cash flow (FCF0=$42,500)(FCF0=$42,500). On the basis of a review of similar-risk investment opportunities, you must earn an 18% rate of return on the proposed purchase. Because you are relatively uncertain about future cash flows, you decide to estimate the firm’s value using several possible assumptions about the growth rate of cash flows. What...

Your company, Deep Rock Mining LLC, is considering an expansion of operations into iron ore mining....

Your company, Deep Rock Mining LLC, is considering an expansion of operations into iron ore mining. Your engineers have just completed a 6-month survey designed to determine whether or not a viable mining operation can be mounted on a particular piece of land. This survey cost $500,000 to complete. The results of the survey, along with several other pieces of information, are detailed below: Survey Results :•Your engineers estimate that there are 650,000-700,000 tons of recoverable iron ore underneath this...

A company generated free cash flow of $43 million during thepast year. Free cash flow...

A company generated free cash flow of $43 million during the past year. Free cash flow is expected to increase 6% over the next year and then at a stable 2.8% rate in perpetuity thereafter. The company's cost of capital is 11.2%. The company has $330 million in debt, $20 million of cash, and 28 million shares outstanding. What's the value of each share?

For a company, the cash flow from assests (or free cash flow) projections for the next...

For a company, the cash flow from assests (or free cash flow) projections for the next three years are as follows. After year 3, the company will continue growing at a constant rate of 1.5%. the firm's tax rate is 3% and will maintain a debt-equity ratio of 0.50. the risk-free rate is 3%, the expected market risk premium over the risk free rate is 6%, and the company's equity beta is 1.50. The company's pre-tax cost of debt is...

Determine the free cash flow for Deere & Company (FY2017) annual report: pg32 is cash flow...

Determine the free cash flow for Deere & Company (FY2017) annual report: pg32 is cash flow statement http://d18rn0p25nwr6d.cloudfront.net/CIK-0000315189/85ac70bb-381a-48e9-810a-54581d2a1002.pdf

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

Can free cash flow be a negative number? What does a lack of free cash flow...

Can free cash flow be a negative number? What does a lack of free cash flow indicate for a business? Please indicate why free cash flow may be a better indicator than Cash Flows from Operating Activities of financial strength.

Your company is evaluating a project that will require the purchase of an asset with a...

Your company is evaluating a project that will require the purchase of an asset with a price of $16,000 the shipping will cost an additional $1,500 and installation will be $850. The new project will require an increase in inventory of $300, an increase in A/R of $200 and an increase in A/P of $100 in the initial period. Assuming tax rate of 30%, what is the initial outlay, in year 0, for this project?

Gilligan's Boat Tours Ltd. most recent free cash flow was $100,000. The company expects free cash...

Gilligan's Boat Tours Ltd. most recent free cash flow was $100,000. The company expects free cash flows to grow at 30% per year for the next three years and then be stable in future years. The company’s cost of equity (rs) is 12% and its WACC is 11%. The company has $400,000 in long-term debt and has 50,000 common shares outstanding. a.Calculate Gilligan's Boat Tours Ltd. current common share price b. Below are two industry average multiples. Gilligan's Boat Tours...

On a Statement of Cash Flows, free cash flow (i.e. the cash flow available for debt...

On a Statement of Cash Flows, free cash flow (i.e. the cash flow available for debt service and payments to equity holders) can be found by: none of these answers by subtracting Cash Flows from Investing Activities from Cash Flows from Operating Activities looking at Net Cash Flow, at the bottom of the Statement of Cash Flows subtracting Cash Flows from Investing Activities from the sum of Depreciation and Amortization looking at Cash Flows from Operating Activities

Subjects