Question

11. More on the corporate valuation model Allied Biscuit Co. is expected to generate a free cash flow (FCF) of $2,500.00 million this year (FCF1 = $2,500.00 million), and the FCF is expected to grow at a rate of 20.20% over the following two years (FCF, and FCF3). After the third year, however, the FCF is expected to grow at a constant rate of 2.46% per year, which will last forever (FCFa). Assume the firm has no nonoperating assets. If Allied Biscuit Co.'s weighted average cost of capital (WACC) is 7.38%, what is the current total firm value of Allied Biscuit Co.? (Note: Round all intermediate calculations to two decimal places.) O $68,604.71 million O $82,325.65 million O $7,851.60 million O $83,072.53 million Allied Biscuit Co.'s debt has a market value of $51,454 million, and Allied Biscuit Co. has no preferred stock. If Allied Biscuit Co. has 750 million shares of common stock outstanding, what is Allied Biscuit Co.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) O $22.87 O $68.60 O $21.87 O $25.15

Answer 1

2500 FCF1 FCF2 2500*1.202 FCF3 2500*1.202*1.202 FCF4 2500*1.202*1.202*1.0246 TERMINAL VALUE 3700.87/(0.0738-0.0246) Firm Value 7.38% Pv Factor Present Value 0.9313 $ 2,328.18 3005 0.8673 $ 2,606.14 3612.01 0.8077 $ 2,917.28 3700.87 | $ - 75220.93 0.8077 $ 60,753.11 $ 68,604.71 (FCFn/Ke-8) Firm Value 68,604.71 Share Price (68604.71-51454)/750 22.87