I also get negative FCFF by

FCFF = EBIT*(1-) + Dep Capex - OWC

= (EBITDA Dep)*(1- ) + Dep Capex - OWC

= EBITDA*(1- ) + Dep* Capex - OWC

a. Following information is about Steady plc, a company in steady state. Operating income 500m Tax rate 25% Dividend Payout ratio 70% Capital expenditure 500m Depreciation 200m Net Operating Working Capital 250m Book value of Debt 600m Number of shares outstanding 100m Beta 1.05 Steady state growth rate 1% Risk-free rate 2% Equity risk premium 6% Pre-tax cost of debt 4% Current price per share 10 i. Estimate the equity value per share using the Free Cash Flow to Firm model. Use the current share price for calculating the WACC. (10 marks) ii. How do you explain the difference between the current price and the valuation you obtained in (above? (3 marks) iii. Suppose the fim value estimated using the FCFF method is less than the book value of debt resulting in negative equity value. How would you interpret this valuation? (6 marks) a. Following information is about Steady plc, a company in steady state. Operating income 500m Tax rate 25% Dividend Payout ratio 70% Capital expenditure 500m Depreciation 200m Net Operating Working Capital 250m Book value of Debt 600m Number of shares outstanding 100m Beta 1.05 Steady state growth rate 1% Risk-free rate 2% Equity risk premium 6% Pre-tax cost of debt 4% Current price per share 10 i. Estimate the equity value per share using the Free Cash Flow to Firm model. Use the current share price for calculating the WACC. (10 marks) ii. How do you explain the difference between the current price and the valuation you obtained in (above? (3 marks) iii. Suppose the fim value estimated using the FCFF method is less than the book value of debt resulting in negative equity value. How would you interpret this valuation? (6 marks)