You prepared the following projection for a proposed leveraged recapitalization of Safe Co. You are going to value the firm using the Capital Cash Flow

Question

42 users unlocked this solution today!

You prepared the following projection for a proposed leveraged recapitalization of Safe Co. You are going to value the firm using the Capital Cash Flow model.

	NOPAT	Incr.(Decr.) in Invested Capital	Interest Expense
Year 1	324	(54)	400
Year 2	350	(58)	380
Year 3	378	(63)	300
Year 4	408	(68)	200
Year 5	441	(73)	150

The finite forecast period is 5 years.

Other Data:

Cost of equity (unlevered)	10.70%
Cost of equity (levered)	12.50%
Pretax cost of debt	8.0%
Target equity/value	60%
Target debt/value	40%
Tax rate	40%
Debt value, end of year 0	$2,000

a) What is capital cash flow for year 1?

b) To compute a terminal value, you forecast cash flows for year 6. You estimate FCF as 439 and interest expense as 100. You assume that the capital cash flow of year 6 will grow at a 3% rate per year thereafter. What is the undiscounted terminal value?

c) What is the relevant discount rate?

d) What is the current value of Safe Co's equity?