11. More on the corporate valuation model Aa Aa Demo Inc. is expected to generat

Question

11. More on the corporate valuation model Aa Aa Demo Inc. is expected to generate a free cash flow (FCF) of $1,945.00 million this year (FCF,-$1,945.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF2 and FCF). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCF. f Demo Inc.'s weighted average cost of capital (WACC) is 7.38%, what is the current total firm value of Demo Inc.? O $53,374.35 million O $6,108.54 million O $64,049.22 million $64,630.29 million Demo Inc. 's debt has a market value of $40,031 milion, and Demo Inc. has no preferred stock. If Demo Inc. has 150 million shares of common stock outstanding, what is Demo Inc.'s estimated intrinsic value per share of common stock? O $97.85 O $87.96 O $88.96 O $266.87

Explanation / Answer

total value of firm = 53,374.35

value of common stock per share = 53,374.35 - 40,031/150 = 88.96

value = 11.6/0.1554 = 74.65

value when rates fall = 11.6/0.0932 = 124.46

7.38% Cash flows Year Discounted CF                            -   0 0.00               1,945.00 1 1811.32               2,337.89 2 2027.58               2,810.14 3 2269.65            58,521.82 3 47265.86

Related Questions

Navigate

• Browse (All)
• Browse 1
• Subjects

---

---

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