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
What type of planning is conducted by the organization to prepare for, react to, and recover from events that threaten the secur
sattari [20]

Answer:

Contingency plan.

Explanation:

Contingency plan is a plan conducted by an organization to prepare for , react to and recover from events that threaten the security of information and information assets in the organization , and the subsequent restoration to normal modes of business operations.

It prepares the organization for any potential risk , as response to such risk will be fats and timely , and consequently , loss are minimized.

4 0
2 years ago
Rushing had income of $150 million and average invested assets of $1,800 million. its return on assets is:
Norma-Jean [14]
Return of Asset is the Net Profit over the total investment multiplied by 100. It is the ratio of a profit or loss made in a fiscal year. It refers to the proceeds obtained from the sale of investment. Rushing return of assets using the stated formula is only 8.33% .
7 0
3 years ago
Which of the following is NOT considered in determining the level of development of a country?
Over [174]
Although I'm not completely sure, I want to say it's D. number of social organizations

~Hope this helped!
4 0
3 years ago
Read 2 more answers
A job advertisement for a food handler yielded 25 applications. Of those, five were disqualified because they did not have the p
kykrilka [37]

Answer:

=80%

Explanation:

The yield ratio shows the efficiency of a selected recruiting method. It is expressed as a  percentage of candidates invited for an interview from the recruiting method in review.

In this case, there were 25 applicants. Five were disqualified, meaning 20 were interviewed.

Yield ration of advertisement will be;

20/25 x 100

=0.8 X 100

=80%

5 0
2 years ago
What can a business do to improve its productivity? Lower salaries/Reduce its workforce/ Sell assets/ Invest in capital
Tomtit [17]
In order to increase the productivity business should invest more capital. Investing more capital means that there will be more productive assets that can be used.
3 0
3 years ago
Read 2 more answers
Other questions:
  • Kragle Corporation reported the following financial data for one of its divisions for the year; average invested assets of $470,
    13·1 answer
  • Using a large value for order k in the moving averages method is effective in
    5·1 answer
  • The College Bookstore sells a unique calculator to college students. The demand for this calculator has a normal distribution wi
    7·1 answer
  • Suppose Hoosiers, a specialty clothing store, rents space at a local mall for one year, paying $13,800 ($1,150/month) in advance
    7·1 answer
  • Firms experience economies of scaleLOADING... for several reasons. What is one such​ reason? A firm might experience economies o
    13·1 answer
  • (Table) If Jake and Sue are the only buyers of the local pizzeria's pizza, what is the market demand for pizzas at each of the p
    14·1 answer
  • Crane Company is preparing a cash summary budget using the data below. They have already prepared their cash receipts and cash p
    13·1 answer
  • Laws represent the standards of ________ behavior.
    13·1 answer
  • Suppose, you have $20,000 in your account. You receive a monthly
    5·1 answer
  • Match the example with the business structure that makes sense for it. To match the items, click the example, and then click the
    15·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!