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 10% rate. Dozier's weighted average cost of capital is WACC = 13% Year Free cash flow ($ millions) $20 $30 $40 a. What is Dozier's 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 b. What is the current value of operations for Dozier? Do not round intermediate calculations. Round your answer to two decimal places. million c. 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? Do not round intermediate calculations. Round your answer to the nearest cent.

Explanation / Answer

a. horizon value = 40*1.10/(0.13 - 0.10) = 1,466.67

b.

value of operations = 1049.99 million

c) price per share = 1049.99 - 100 - 10/10 = 94.00

13.00% Cash flows Year Discounted CF                            -   0 0.00                  (20.00) 1 -17.70                     30.00 2 23.49                     40.00 3 27.72               1,466.67 3 1016.47

Related Questions

Navigate

• Browse (All)
• Browse F
• Subjects

---

---

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