Dewey Corp. is expected to have an EBIT of $2,950,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $230,000, $135,000, and $235,000, respectively. All are expected to grow at 18 percent per year for four years. The company currently has $18,000,000 in debt and 845,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3.1 percent indefinitely. The company’s WACC is 9.4 percent and the tax rate is 25 percent. What is the price per share of the company's stock?
Expected FCF, FCF1 = EBIT * (1 - Tax Rate) + Depreciation -
Increase in NWC – Capital Spending
Expected FCF, FCF1 = $2,950,000 * (1 - 0.25) + $230,000 - $135,000
- $235,000
Expected FCF, FCF1 = $2,072,500
Growth rate for next 4 years is 18% and a constant growth rate (g) of 3.10% thereafter
FCF2 = $2,072,500 * 1.180 = $2,445,550
FCF3 = $2,445,550 * 1.180 = $2,885,749
FCF4 = $2,885,749 * 1.180 = $3,405,184
FCF5 = $3,405,184 * 1.180 = $4,018,117
FCF6 = $4,018,117 * 1.031 = $4,142,679
WACC = 9.40%
Horizon Value = FCF6 / (WACC - g)
Horizon Value = $4,142,679 / (0.0940 - 0.0310)
Horizon Value = $65,756,809.5238
Value of Firm = $2,072,500/1.094 + $2,445,550/1.094^2 +
$2,885,749/1.094^3 + $3,405,184/1.094^4 + $4,018,117/1.094^5 +
$65,756,809.5238/1.094^5
Value of Firm = $53,044,882.5186
Value of Equity = Value of Firm - Value of Debt
Value of Equity = $53,044,882.5186 - $18,000,000
Value of Equity = $35,044,882.5186
Stock Price = Value of Equity / Number of Shares
Outstanding
Stock Price = $35,044,882.5186 / 845,000
Stock Price = $41.47
Dewey Corp. is expected to have an EBIT of $2,950,000 next year. Depreciation, the increase in...
Dewey Corp. is expected to have an EBIT of $2,850,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $220,000, $125,000, and $225,000, respectively. All are expected to grow at 16 percent per year for four years. The company currently has $17,000,000 in debt and 835,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.8 percent indefinitely. The company’s WACC is 9.2 percent and the...
Dewey Corp. is expected to have an EBIT of $2,900,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $225,000, $130,000, and $230,000, respectively. All are expected to grow at 17 percent per year for four years. The company currently has $17,500,000 in debt and 840,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.9 percent indefinitely. The company’s WACC is 9.3 percent and the...
Dewey Corp. is expected to have an EBIT of $3,450,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $280,000, $185,000, and $285,000, respectively. All are expected to grow at 17 percent per year for four years. The company currently has $23,000,000 in debt and 895,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.9 percent indefinitely. The company’s WACC is 9.3 percent and the...
Dewey Corp. is expected to have an EBIT of $3,150,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $250,000, $155,000, and $255,000, respectively. All are expected to grow at 16 percent per year for four years. The company currently has $20,000,000 in debt and 865,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3.5 percent indefinitely. The company’s WACC is 8.6 percent and the...
Dewey Corp. is expected to have an EBIT of $2,800,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $215,000, $120,000, and $220,000, respectively. All are expected to grow at 15 percent per year for four years. The company currently has $16,500,000 in debt and 830,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.7 percent indefinitely. The company’s WACC is 9.1 percent and the...
Dewey Corp. is expected to have an EBIT of $2,600,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $195,000, $100,000, and $200,000, respectively. All are expected to grow at 17 percent per year for four years. The company currently has $14,500,000 in debt and 810,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.3 percent indefinitely. The company’s WACC is 8.6 percent and the...
Dewey Corp. is expected to have an EBIT of $3,450,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $280,000, $185,000, and $285,000, respectively. All are expected to grow at 17 percent per year for four years. The company currently has $23,000,000 in debt and 895,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.9 percent indefinitely. The company’s WACC is 9.3 percent and the...
Dewey Corp. is expected to have an EBIT of $2,850,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $220,000, $125,000, and $225,000, respectively. All are expected to grow at 16 percent per year for four years. The company currently has $17,000,000 in debt and 835,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.8 percent indefinitely. The company's WACC is 9.2 percent and the...
Dewey Corp. is expected to have an EBIT of $3,150,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $250.000, $155,000, and $255,000, respectively. All are expected to grow at 16 percent per year for four years. The company currently has $20,000,000 in debt and 865,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3.5 percent indefinitely. The company's WACC is 8.6 percent and the...
Pearl Corp. is expected to have an EBIT of $3,700,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $160,000, $170,000, and $210,000, respectively. All are expected to grow at 18 percent per year for four years. The company currently has $19,000,000 in debt and 1,150,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 2.5 percent indefinitely. The company's WACC is 9.4 percent and the...