QUESTION 2

An analyst has predicted the free cash flows for Sanyen Banting Company Limited for the next four years as follows:

Year 2021 2022 2023 2024

Free Cash flows $10m $15m $22m $29m

After 2024, the free cash flows are expected to grow at an annual constant rate of 5%. Sanyen weighted average cost of capital is 12%. Market value of the companys debt is $100 million. The number of common stock issued and outstanding are 150 million shares. Assuming these assumptions holds, what is the maximum price investors are willing to pay for this stock based on the discounted cash flow valuation model? (Use 2-decimal places in your calculation)

[Total: 6 marks]