Dantzler Corporation is a fast-growing supplier of office products. Analysts pro
ID: 2780165 • Letter: D
Question
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 7% rate. Dantzler's WACC is 16%. Year 0 2 3 $7 $13 $50 FCF (S millions) a. What is Dantzler's horizon, or continuing, 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. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. million b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations. million c. Suppose Dantzler has $123 million of debt and 8 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 million should be entered as 250.Explanation / Answer
According to dividend-discount model,
P0 = D1/(R-G)
P0 = Current stock price
D1 - Dividend at t =1
R - Required rate
G - Growth rate
A.
P3 = 50*(1+0.07)/(0.16-0.07) = 594.44 million
Horizon value = $594.44 million
B.
To find the firms value today, discount the future cashflows and P3
P0 = -7/(1+0.16)^1 + 13/(1+0.16)^2 + 50/(1+0.16)^3 + 594.44/(1+0.16)^3 = 416.49 million
Today's value = $416.49 million
C.
Value of equity = Total value - debt = 416.49 - 123 = 293.49 million
Price per share = value of equity/no. of shares outstanding = 293.49/8 = 36.69
Value of each share = $36.69
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.