Answered step by step
Verified Expert Solution
Question
1 Approved Answer
1.Selected data for the Derby Corporation are shown below. Use the data to answer the following questions. INPUTS (In millions) Year Current Projected 0 1
| 1.Selected data for the Derby Corporation are shown below. Use the data to answer the following questions. | ||||||
| INPUTS (In millions) | Year | |||||
| Current | Projected | |||||
| 0 | 1 | 2 | 3 | 4 | ||
| Free cash flow | -$20.0 | $20.0 | $90.0 | $94.0 | ||
| Marketable Securities | $40 | |||||
| Notes payable | $100 | |||||
| Long-term bonds | $300 | |||||
| Preferred stock | $50 | |||||
| WACC | 10.00% | |||||
| Number of shares of stock | 40 | |||||
| a. Calculate the estimated horizon value (i.e., the value of operations at the end of the forecast period immediately after the Year-4 free cash flow). Assume FCFs grow constantly after year 3. | ||||||
| Current | Projected | |||||
| 0 | 1 | 2 | 3 | 4 | ||
| Free cash flow | -$20.0 | $20.0 | $90.0 | $94.0 | ||
| Long-term constant growth in FCF | ||||||
| Horizon value | ||||||
| b. Calculate the present value of the horizon value, the present value of the free cash flows, and the estimated Year-0 value of operations. | ||||||
| PV of horizon value | ||||||
| PV of FCF | ||||||
| Value of operations (PV of FCF + HV) | ||||||
| c. Calculate the estimated Year-0 price per share of common equity. | ||||||
| Value of operations | ||||||
| Plus value of narketable securities | ||||||
| Total value of company | ||||||
| Less value of debt | ||||||
| Less value of preferred stock | ||||||
| Estimated value of common equity | ||||||
| Divided by number of shares | ||||||
| Price per share | ||||||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Personal Financial Planning
Authors: Randy Billingsley, Lawrence J. Gitman, Michael D. Joehnk
15th Edition
978-0357438480, 0357438485
