Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF

image text in transcribedimage text in transcribed

Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 8% rate. Dantzler's WACC is 12%. Year FCF ($ millions) - $19 $12 $55 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. x 1 Open spreadsheet a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. million b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations. $ million c. Suppose Dantzler has $161 million of debt and 36 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 million should be entered as 250. Corporate valuation Dollars/shares in millions FCF FCF FCF: Constant growth rate. In WACC Market value of debt Common shares outstanding $19.00 $12.00 $55.00 8.00% 12.00% $161.00 36 0 4 1 -$19.00 3 $55.00 $12.00 FCFs Horizon value Total FCFS PV of FCFs to investors Firm value today Market value of equity, MV Equity Price per share, P Formulas $19.00 $12.00 4 #NA FCFS Horizon value Total FCFs $55.00 #N/A #N/A #N/A #NA PV of FCFs to investors #N/A #N/A #N/A Firm value today #N/A Market value of equity, MV Equity Price per share, Po #N/A #N/A

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

Advanced Bond Portfolio Management

Authors: Frank J. Fabozzi, Lionel Martellini, Philippe Priaulet

1st Edition

0471678902, 9780471678908

More Books

Students also viewed these Finance questions