Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

If there are 500 million shares outstanding, use the following information to find a fair value for Galaxy Interiors stock using the Free Cash Flow

If there are 500 million shares outstanding, use the following information to find a fair value for Galaxy Interiors stock using the Free Cash Flow (FCF) model.

GALAXY INTERIORS INCOME STATEMENT

($ in millions)

NET SALES

$ 35,000

COST OF GOODS SOLD

$ 17,500

DEPRECIATION

$ 2,500

EARNINGS BEFORE INTEREST AND TAXES (EBIT)

$ 15,000

INTEREST EXPENSE

$ 1,300

TAXABLE INCOME (EARNINGS BEFORE TAXES; EBT)

$ 13,700

TAXES (0.30)

$ 4,110

NET INCOME

$ 9,590

GALAXY INTERIORS BALANCE SHEET (PAST & CURRENT)

($ IN MILLIONS)

PAST YR

CURRENT YR

PAST YR

CURRENT YR

CURRENT ASSETS

5500

6700

CURRENT LIABILITIES

2200

3000

(NET) FIXED ASSETS

25000

27000

LONG TERM DEBT

9300

9700

TOTAL ASSETS

30500

33700

TOTAL EQUITY

19000

21000

TOTAL LIAB & EQUITY

30500

33700

Also, assume the following:

  • Free cash flow (FCF) will grow at 2.5%
  • Galaxy's equity beta is 1.50
  • Risk-free rate is 3% and market return is 13%
  • Currently, Galaxy is not paying any dividends
  • Book value of total debt is equal to the market value of debt
  • further note that, FCF (Free cash flow) = EBIT*(1-t) + depreciation - NCS - change in NWC

#1. What beta value should we use for the FCF model?

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

Fundamentals Of Multinational Finance

Authors: Michael Moffett

6th Global Edition

1292215216, 978-1292215211

More Books

Students also viewed these Finance questions

Question

Where is the position?

Answered: 1 week ago