IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2013 you initiate discussions with IDX's founder about the possibility of acquiring the business at the end of 2013. Estimate the value of IDX per share using a discounted FCF approach and the following data: bullet Debt: $ 21 million bullet Excess cash: $ 102 million bullet Shares outstanding: 50 million bullet Expected FCF in 2014: $ 44 million bullet Expected FCF in 2015: $ 50 million bullet Future FCF growth rate beyond 2015: 5 % bullet Weighted-average cost of capital: 9.4 %
The enterprise value in 2013 is $ ? million. (Round to the nearest integer.) The equity value is $ ? million. (Round to the nearest integer.) The value of IDX per share is $ ?. (Round to the nearest cent.)
Value of business= FCF1/(1+r)^1 + …………FCFn/(1+r)^n+ (FCFn+1/ (k-g))/(1+r)^n
= 44/1.094^1+50/1.094^2+ (50*105%/(9.4%-5%))/1.094^2
= 1078.94 million
Equity = Value of business- Debt-Excess cash
= 1078.94-21-102
= 955.94 million
Value of Share = 955.94 m / 50 m
= $19.12
IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part...
IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2013 you initiate discussions with IDX's founder about the possibility of acquiring the business at the end of 2013. Estimate the value of IDX per share using a discounted FCF approach and the following data: • Debt: $40 million • Excess cash: S120 million • Shares outstanding: 50 million • Expected FCF in 2014: $45 million •...
IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2013 you initiate discussions with IDX's founder about the possibility of acquiring the business at the end of 2013. Estimate the value of IDX per share using a discounted FCF approach and the following data: • Debt: $22 million • Excess cash: $105 million Shares outstanding: 50 million • Expected FCF in 2014: $43 million • Expected...
Corporate Finance I IDX Technology is a privately held developer of advanced security systems. As part of your business development strategy, in late 2008 you initiate discussions with IDX’s founder about the possibility of acquiring the business at the end of 2008. Estimate the value of IDX per share using the discounted FCF approach and the following data: Debt: $30 million Excess cash: $110 million Shares outstanding: 50 million Expected FCF in 2009: $45 million Expected FCF in 2010: $50...
9.4/9.5 Scampini Technologies is expected to generate $125 million in free cash flow next year, and FCF is expected to grow at a constant rate of 8% per year indefinitely. Scampini has no debt or preferred stock, and its WACC is 12%. If Scampini has 60 million shares of stock outstanding, what is the stock's value per share? Do not round intermediate calculations. Round your answer to the nearest cent. Each share of common stock is worth $ according to...
5. Problem 9.05 (Corporate Valuation) eBook Scampini Technologies is expected to generate $50 million in free cash flow next year, and FCF is expected to grow at a constant rate of 8% per year indefinitely. Scampini has no debt, preferred stock, or non-operating assets, and its WACC is 13%. If Scampini has 55 million shares of stock outstanding, what is the stock's value per share? Do not round intermediate calculations. Round your answer to the nearest cent. Each share of...
Slim Perkins, a business journalist, is a recent hire at his firm. Since he joined the firm, he has been following Facebook Inc.’s (FB) initial public offering (IPO) and the stock’s performance. His task is to estimate Facebook’s fair market value, also referred to as “intrinsic” value, and compare this value with the current stock price, and recommend a buy, sell, or hold rating to investors. Slim pulls the company’s consolidated financial statements to collect relevant data on the company’s...
Read the Article posted below, then answer the following questions: Mergers & acquisitions are a major form of corporate diversification strategy, identify and discuss the top three reasons why most (50-60%) of acquisitions fail to create shareholder value. What are the five major components of “CEMEX Way” and why has this approach been so successful in post-acquisition integration? In your opinion, what can other companies learn from the “CEMEX Way” as a benchmark for acquisition management? Article: CEMEX: Globalization "The...