Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Lockean Co. has the following projected sales, costs, net investment, and free cash flow in millions. The anticipated growth rate in free cash flows after
Lockean Co. has the following projected sales, costs, net investment, and free cash flow in millions. The anticipated growth rate in free cash flows after year 6 is 2% per year forever. There are 15 million shares outstanding and investors require a return of 10% on the company's stock. Suppose instead that you estimate the terminal value using a PE multiple of 12, calculate the price of the company's stock. (Round to 2 decimals)
($ in millions) | 1 | 2 | 3 | 4 | 5 | 6 |
Sales | 220 | 242 | 266 | 292 | 321 | 353 |
Costs | 143 | 157 | 172 | 190 | 209 | 229 |
Taxes | 28 | 31 | 34 | 38 | 41 | 45 |
OCF (net income) | 49 | 54 | 60 | 64 | 71 | 79 |
Net Investment | 20 | 22 | 24 | 26 | 29 | 29 |
FCF | 29 | 32 | 36 | 38 | 42 | 50 |
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