Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To

image text in transcribed Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. Heavy Metal Corporation is expected to generate the free cash flows in the table below over the next five years. After 5 years, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14% : a. Estimate the enterprise value of Heavy Metal. b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Year Free Cash Flow (million) Growth rate Number of periods Average cost of capital \begin{tabular}{|r|} \hline 4% \\ \hline 5 \\ \hline 14% \\ \hline \end{tabular} a. Estimate the enterprise value of Heavy Metal. Cash flow in year 6 (million) Value in year 5 (million) Enterprise value (million) b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. Heavy Metal Corporation is expected to generate the free cash flows in the table below over the next five years. After 5 years, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14% : a. Estimate the enterprise value of Heavy Metal. b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price. Year Free Cash Flow (million) Growth rate Number of periods Average cost of capital \begin{tabular}{|r|} \hline 4% \\ \hline 5 \\ \hline 14% \\ \hline \end{tabular} a. Estimate the enterprise value of Heavy Metal. Cash flow in year 6 (million) Value in year 5 (million) Enterprise value (million) b. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price

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

Handbook Of Financial Intermediation And Banking

Authors: Anjan V. Thakor, Arnoud Boot

1st Edition

0444515585, 978-0444515582

More Books

Students also viewed these Finance questions

Question

Explain the three forms of market efficiency. AppendixLO1

Answered: 1 week ago

Question

draw a BCG MATRIX ABOUT ferrari

Answered: 1 week ago