28

Nabor Industries is considering going public but is unsure of a fair offering price for the company. Before hiring an investment banker to assist in making the the public offering, managers at Nabor ave decided to make their own estimate of the firm's common stock value. The firm's CFO has gathered data for performing the valuation using the free cash flow valuation model. The firm's weighted average cost of capital is

13%

and it has

$2,040,000

of debt and

$410,000

of preferred stock in terms of market value. The estimated free cash flows over the next five years,

2020

through

2024,

are given,

LOADING...

. Beyond

2024to

infinity, the firm expects its free cash flow to grow by

4%

annually.

Year (t)	Free cash flow (FCF)
2020	$250,000
2021	$320,000
2022	$350,000
2023	$390,000
2024	$460,000

a.Estimate the value of Nabor Industries' entire company by using the free cash flow valuation model.

b.Use your finding in part

a,

along with the data provided above, to find Nabor Industries' common stock value.

c.If the firm plans to issue

200,000

shares of common stock, what is its estimated value per share?