Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Using the set of assumptions to estimate the stock value per share EBIT $40.0 million Year 1 Growing at 15.00% CapEx $20.0 million Year 1
| Using the set of assumptions to estimate the stock value per share | ||||||||
| EBIT | $40.0 | million | Year 1 | Growing at | 15.00% | |||
| CapEx | $20.0 | million | Year 1 | Growing at | 10.00% | |||
| Depreciation | $5.0 | million per year | ||||||
| Increased working capital | $6.0 | million | Fixed over 5 years | |||||
| Shares outstanding | 2.0 | million | ||||||
| Tax rate | 21.00% | |||||||
| WACC | 12.50% | |||||||
| Terminal growth rate | 5.00% | |||||||
| Value of debt | $80.0 | million | ||||||
| 1 | 2 | 3 | 4 | 5 | 6 | |||
| EBIT | 15.00% | |||||||
| Tax | 21.00% | |||||||
| Earnings After Tax | ||||||||
| Depreciation | ||||||||
| Cap expenditures | 10.00% | |||||||
| Increase in Working Capital | ||||||||
| Free Cash Flow (FCF) | ||||||||
| WACC | 12.50% | |||||||
| Terminal growth rate | 5.00% | |||||||
| Terminal value | ||||||||
| Estimated value of firm | ||||||||
| Value of debt | ||||||||
| Value of equity | ||||||||
| Shares outstanding | ||||||||
| Estimated value per share | ||||||||
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
Advanced Stocks Analysis A Fundamentalist Approach
Authors: Luciano Storelli ,Storelli And Pepe Stocks Investments
1st Edition
979-8395523006
