Answered step by step
Verified Expert Solution
Link Copied!

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Personal Financial Planning

Authors: Randy Billingsley, Lawrence J. Gitman, Michael D. Joehnk

15th Edition

978-0357438480, 0357438485

More Books

Students also viewed these Finance questions