Question
Green Planet, Inc., a manufacturer of air filter systems for industrial facilities, is considering the addition of a new system to its current product line.
Green Planet, Inc., a manufacturer of air filter systems for industrial facilities, is considering the addition of a new system to its current product line. The following data has been forecasted:
2012 2013 2014 2015
Depreciation: 30,000 35,000 40,000 45,000
EBIT: 100,000 125,000 150,000 175,000
Investment in Operating Assets: 30,000 40,000 50,000 60,000
The market value of the firm's debt is $0.5M, and it has $150K in marketable securities. The company also has 10K of preferred stocks that just paid an annual dividend of $0.75. Investors require a rate of return of 7% on preferred stocks of similar risk. Moreover, the firm has 200K shares of stock outstanding and its weighted average cost of capital is 15%. The expected tax rate is 35% in the next two years and 40% after that.
a.Calculate the free cash flow for each of the next three years.
b.After 2015 the firm's free cash flow is expected to grow at 5% per year indefinitely. What is the value of the stock today?
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