Free Cash Flow Valuation Dozier Corporation is a fast-growing supplier of office

Question

Free Cash Flow Valuation

Dozier 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 9% rate. Dozier's weighted average cost of capital is WACC = 16%.

What is Dozier's terminal, or horizon, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places.

$   million

What is the current value of operations for Dozier? Round your answer to two decimal places. Round intermediate calculations to two decimal places.

$   million

Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Round your answer to the nearest cent. Round intermediate calculations to two decimal places.

$  

Explanation / Answer

a)Horizon value = FCF3 (1+g)/ (WACC-G)

                         = 40 (1+ .09)/ (.16-.09)

                         = 40 *1.09 / .07

                        = $ 622.86 million

b)Current value = (PVF@16%,1 *FCF1)/.........(PVF@16%,3 *Horizon value)

          = (.86207*-20 )+(.74316*30) +(.64066*40)+(.64066*622.86)

          = -17.2414+ 22.2948+ 25.6264+ 399.0415

          = 429.72 million

c) Total book value = Current value +marketable securities -debt

                              = 429.72 +10 -100

                                = 339.72

Intrinsic value = 339.72 / 10 = $ 33.97 per share

Related Questions

Navigate

• Browse (All)
• Browse F
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.