Question 6 0/1 pts You want to estimate the intrinsic value of equity of A2Z Corp....

Transcribed Image Text:

Question 6 0/1 pts You want to estimate the intrinsic value of equity of A2Z Corp. You estimate its numbers for 2023 (all in million): Revenue = $1,074 Costs = $798 Depreciation = $69 Capital expenditures = $43 Decrease in NWC = $12 Taxes = $16 Today is January 1, 2023, so assume that the free cash flow you'd calculate with the numbers above is exactly one year away. A2Z has 15 million shares outstanding and $99 million of debt. Its weighted average cost of capital is 12%, and its cost of equity is 13%. You expect that after 2023, A2Z's free cash flows to the firm will grow at 3.4% per year forever. What is the per-share intrinsic value of A2Z stock? You Answered 312.39 Correct Answer 170.92 margin of error +/- 1% Question 6 0/1 pts You want to estimate the intrinsic value of equity of A2Z Corp. You estimate its numbers for 2023 (all in million): Revenue = $1,074 Costs = $798 Depreciation = $69 Capital expenditures = $43 Decrease in NWC = $12 Taxes = $16 Today is January 1, 2023, so assume that the free cash flow you'd calculate with the numbers above is exactly one year away. A2Z has 15 million shares outstanding and $99 million of debt. Its weighted average cost of capital is 12%, and its cost of equity is 13%. You expect that after 2023, A2Z's free cash flows to the firm will grow at 3.4% per year forever. What is the per-share intrinsic value of A2Z stock? You Answered 312.39 Correct Answer 170.92 margin of error +/- 1%