1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
kumpel [21]
3 years ago
12

Year 1 2 3 4 5 Free Cash Flow $22 million $24 million $29 million $32 million $35 million XYZ Industries is expected to generate

the above free cash flows over the next five years, after which free cash flows are expected to grow at a rate of 2% per year. If the weighted average cost of capital is 7% and XYZ has cash of $14 million, debt of $40 million, and 78 million shares outstanding, what is General Industries' expected current share price
Business
2 answers:
Elena L [17]3 years ago
5 0

Answer:

The expected current share price is $7.66

Explanation:

According to the given data, we have the following:

FCF1 = $22 million

FCF2 = $24 million

FCF3 = $29 million

FCF4 = $32 million

FCF5 = $35 million

Growth Rate, g = 2%

WACC = 7%

In order to calculate the expected current share price we have to calculate first the following:

First, we have to calculate the FCF6 as follows:

FCF6 = FCF5 * (1 + g)

FCF6 = $35 million * 1.02

FCF6 = $35.70 million

Next, we have to calculate the Horizon Value of Firm as follows:

Horizon Value of Firm = FCF6 / (WACC - g)

Horizon Value of Firm = $35.70 million / (0.07 - 0.02)

Horizon Value of Firm = $714 million

Next, we have to calculate the Current Value of Firm as follows:

20,560,747+20,962,529+23,672,638+24,412,646+24,954,516+509,072,132

Current Value of Firm = $22 million / 1.07 + $24 million / 1.07^2 + $29 million / 1.07^3 + $32 million / 1.07^4 + $35 million / 1.07^5 + $714 million / 1.07^5

Current Value of Firm = $623.63 million

Next, we have to calculate the Value of Equity as follows:

Value of Equity = Current Value of Firm - Value of Debt + Value of Cash

Value of Equity = $623.63 million - $40.00 million + $14.00 million

Value of Equity = $597.63 million

Therefore, the Price per share = Value of Equity / Number of shares outstanding

Price per share = $597.63 million / 78 million

Price per share = $7.66

The expected current share price is $7.66

Vesnalui [34]3 years ago
3 0

Answer:

Expected current share price = $7.66

Explanation:

Given Data:

Free Cash Flow(FCF1) = $22 million

FCF2 = $24 million

FCF3 = $29 million

FCF4 = $32 million

FCF5 = $35 million

grow rate (g) = 2%

cost of capital (r) =

XYZ cash = $14 million

XYZ debt = $40 million

Shares = 78 million

Calculating the current share price using the formula;

Share Price = Equity / No. of shares      

Before substituting into the formula, the following are calculated;

Terminal Value in year 5, P5 = FCF5 x (1 + g) / (r - g)

                                                = 35 x (1 + 2%) / (7% - 2%)

                                                = $714 million

Present Value = FCF1 / (1 + r) + FCF2 / (1 + r)^2 + FCF3 / (1 + r)^3 + FCF4 / (1 + r)^4 + (FCF5 + P5) / (1 + r)^5

=22/ (1 + 7%) +24/(1 + 7%)^2 +29/(1 + 7%)^3 +32/(1 + 7%)^4 +(35 + 714)/(1+7%)^5

= 22 / 1.07 + 24 / 1.07^2 + 29 / 1.07^3 + 32 / 1.07^4 + (749) / 1.07^5

= 20.56 + 20.96 + 23.67 + 24.41 + 534.03

= $623.63 million

Equity Value = present value + Cash - Debt

                       = 623.63 + 14 - 40

                       = $597.63 million

Calculating the current share price, we have;

Share Price = Equity / No. of shares

                     = 597.63 / 78

                     = $7.66

Therefore, the general Industries' expected current share price = $7.66

You might be interested in
In a small open economy, starting from a position of balanced trade, if the government increases domestic government purchases,
nordsb [41]

Answer:

Option A is correct.

deficit; negative

Explanation:

In a small open economy, starting from a position of balanced trade, if the government increases domestic government purchases, this produces a tendency toward a trade <u>deficit </u>and <u>negaive</u> net capital outflow.

This corresponds to the concept of twin deficits where a budget deficit that results from increased government purchases, also results in current account deficit. Since trade deficit implies negative NX there is a negative NCO.

6 0
3 years ago
Cynthia was charged $300 for specialist office visit her and indemnity policy will pay $125; what amount will she have to pay?
almond37 [142]
<span>Cynthia will have to pay the $175 that was not covered by her indemnity policy. An indemnity policy typically pays a fixed amount for qualified medical services, with the policy-holder responsible for the balance.</span>
5 0
3 years ago
Branch Corporation issued $5 million of commercial paper on March 1 on a nine-month note. Interest was discounted at issuance at
defon

Answer:

Journal Entry

March 1

Dr. Cash                                     $4,550,000

Dr. Discount on Note Payable $450,000  

Cr. Note payable                      $5,000,000

December 1

Dr. Interest Expense                 $450,000

Cr. Discount on Note Payable $450,000  

Dr. Note payable                      $5,000,000

Cr. Cash                                     $5,000,000

Explanation:

Note payable is document which is payable after a specific period of time.

Note Payable is recorded at the present value of the note face value. We need to discount the face value of the note first.

Interest on the bond = $5,000,000 x 12% x 9/12 = $450,000

On December 31  Interest expense will be recorded and Payment of Note is made.

8 0
3 years ago
Water bottle in a feild
alukav5142 [94]

Answer:

ok... thank you for the information

8 0
2 years ago
North Airline Company is considering expanding its territory. The company has the opportunity to purchase one of two different u
-Dominant- [34]

Answer:

First Airplane Payback Period = 3 years

Second Airplane Payback Period = 4 years

Since, First Airplane is going to repay the Original Cost of the Airplane in shorter amount of time as compared to Second Airplane. Therefore, if the the decision is based on the payback approach the North should accept First Airplane.

Explanation:

NORTH AIRLINE COMPANY

<u>First Airplane:</u>                

Payback Period = Original Cost of the Asset / Annual Cash Inflow

Payback Period = $12,000,000 / $4,000,000

Payback Period = 3 years

<u>Second Airplane:</u>

Payback Period = Original Cost of the Asset / Annual Cash Inflow

Payback Period = $24,000,000 / $6,000,000

Payback Period = 4 years

3 0
3 years ago
Read 2 more answers
Other questions:
  • ​If, in the long​ run, real GDP returns to its potential​ level, then in the long​ run, A. the Phillips curve represents a struc
    11·2 answers
  • At the luxury hotel in miami, florida, three hotel employees serve the needs of each guest. in every room, a guest can summon a
    15·1 answer
  • A production department's output for the most recent month consisted of 16,500 units completed and transferred to the next stage
    9·1 answer
  • Mikkelson Corporation's stock had a required return of 12.50% last year, when the risk-free rate was 3% and the market risk prem
    15·1 answer
  • Rabah has just been hired as manager of a health spa. The owner has commissioned a market study that estimates the per person (a
    5·1 answer
  • 13. A firm hires its labor in a perfectly competitive factor (or resource) market and sells its product in a perfectly competiti
    11·1 answer
  • You have been retained to testify as a damages expert at a binding arbitration about the financial loss your client sustained wh
    14·2 answers
  • Dwight Donovan, the president of Stuart Enterprises
    7·1 answer
  • The impact of Furman v. Georgia (1972) was that states had to
    9·2 answers
  • Presented below are various receivable transactions entered into by Beran Tool Company. Indicate whether the receivables are rep
    15·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!