Problem 9-19 Corporate valuation Barrett Industries invests a large sum of money
ID: 2709289 • Letter: P
Question
Problem 9-19 Corporate valuation Barrett Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Barrett does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Barrett's stock. The pension fund manager has estimated Barrett's free cash flows for the next 4 years as follows: $2 million, $6 million, $12 million, and $15 million. After the fourth year, free cash flow is projected to grow at a constant 7%. Barrett's WACC is 14%, the market value of its debt and preferred stock totals $68 million, and it has 15 million shares of common stock outstanding. Write out your answers completely. For example, 13 million should be entered as 13,000,000. What is the present value of the free cash flows projected during the next 4 years? Round your answer to the nearest cent. $ What is the firm's horizon, or continuing, value? Round your answer to the nearest cent. $ What is the firm's total value today? Round your answer to the nearest cent. $ What is an estimate of Barrett's price per share? Round your answer to the nearest cent. $
Explanation / Answer
Problem 9-19 Corporate valuation Barrett Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Barrett does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Barrett's stock. The pension fund manager has estimated Barrett's free cash flows for the next 4 years as follows: $2 million, $6 million, $12 million, and $15 million. After the fourth year, free cash flow is projected to grow at a constant 7%. Barrett's WACC is 14%, the market value of its debt and preferred stock totals $68 million, and it has 15 million shares of common stock outstanding. Write out your answers completely. For example, 13 million should be entered as 13,000,000. What is the present value of the free cash flows projected during the next 4 years? Round your answer to the nearest cent. $ What is the firm's horizon, or continuing, value? Round your answer to the nearest cent. $ What is the firm's total value today? Round your answer to the nearest cent. $ What is an estimate of Barrett's price per share? Round your answer to the nearest cent. $
Present value of free cash flows
Problem 9-19 Corporate valuation Barrett Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Barrett does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Barrett's stock. The pension fund manager has estimated Barrett's free cash flows for the next 4 years as follows: $2 million, $6 million, $12 million, and $15 million. After the fourth year, free cash flow is projected to grow at a constant 7%. Barrett's WACC is 14%, the market value of its debt and preferred stock totals $68 million, and it has 15 million shares of common stock outstanding. Write out your answers completely. For example, 13 million should be entered as 13,000,000. What is the present value of the free cash flows projected during the next 4 years? Round your answer to the nearest cent. $ What is the firm's horizon, or continuing, value? Round your answer to the nearest cent. $ What is the firm's total value today? Round your answer to the nearest cent. $ What is an estimate of Barrett's price per share? Round your answer to the nearest cent. $
a) Year Cash Flow PV of $1 @14% Present Value 0 1 $2,000,000 0.877192982 $1,754,385.96 2 $6,000,000 0.769467528 $4,616,805.17 3 $12,000,000 0.674971516 $8,099,658.19 4 $15,000,000 0.592080277 $8,881,204.16Present value of free cash flows
$23,352,053.49 b) Horizon Value $15,000,000 x( 1+7%)/(14% -7%) $229,285,714.29 c) Year Cash Flow PV of $1 @14% Present Value 0 1 $2,000,000 0.877192982 $1,754,385.96 2 $6,000,000 0.769467528 $4,616,805.17 3 $12,000,000 0.674971516 $8,099,658.19 4 $15,000,000 0.592080277 $8,881,204.16 4 $229,285,714.29 0.592080277 $135,755,549.31 Present value of firm $159,107,602.80 d) Total firm value $159,107,602.80 Market value, debt + preferred $68,000,000 Market value of equity $227,107,602.80 Outstanding Shares 15,000,000 Barrett’s price per share $15.14Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.