Fill This Form To Receive Instant Help
Homework answers / question archive / Dantzler Corporation is a fast-growing supplier of office products
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 11%.
Year | 0 | 1 | 2 | 3 | ||||
....... | ....... | ....... | ....... | ....... | ....... | ....... | ....... | |
....... | ....... | ....... | ....... | ....... | ....... | ....... | ...... | |
FCF ($ millions) | - $21 | $19 | $48 |
a. Horizon value at Year3=FCF Year4/(WACC-growth rate)
FCF4=FCF3*(1+growth rate)=48*(1+5%)=50.4 million
Horizon value at Year3=50.4/(11%-5%)=840 million
b. Market value of the firm=(FCF1/(1+11%))+(FCF2/(1+11%)^2)+((FCF3+Horizon value at year3/(1+11%)^3)
=(-21/(1+11%))+(19/(1+11%)^2)+(888/(1+11%)^3)
=-18.92+15.42+649.30
=$645.80 million
c. Value of the equity=Value of the firm-Value of debt=$645.80-$40=$605.80 million
Value of share price=Value of the equity/Outstanding shares=$605.80/10=$60.58