Answer:
Enterprise value of Heavy Metal= $1,080.766
Share price = $18.945 per unit
Explanation:
<em>The value of a firm is the present value of the free cash flow discounted at the weighted average cost of capital</em>
Year PV
1 52.1 × 1.14^(-1) = 45.70175439
2 68.6 × 1.14^(-2) = 52.40073869
3 78.6 × 1.14^(-3) = 53.05276117
4 74.4× 1.14^(-4) = 44.05077264
5 81.1 × 1.14^(-5) = 42.12079868
Year and beyond
81.1 × 1.04/(0.14-0.04) = 843.44
Total value = 45.70+ 52.40+53.052
+ 44.050
+42.120+ 843.44
= 1080.766826
Enterprise value of Heavy Metal= $1,080.766
Share price = Total value - Debt value / number of shares
= (1,080.766 - 304 )/ 41 million units= $18.945 per unit
Share price = $18.945 per unit
