Question

Allied Biscuit Co. is expected to generate a free cash flow (FCF) of $9,060.00 million this year (FCF, = $9,060.00 million), and the FCF is expected to grow at a rate of 23.80% over the following two years (FCF, and FCF3). After the third year, however, the FCF is expected to grow at a constant rate of 3.54% per year, which will last forever (FCF). Assume the firm has no nonoperating assets. If Allied Biscuit Co.'s weighted average cost of capital (WACC) is 10.62%, what is the current total firm value of Allied Biscuit Co.? (Note: Round all intermediate calculations to two decimal places.) O $27,614.37 million $177,632.39 million $213,158.87 million $230,683.72 million preferred stock. It Allied Biscuit Co.'s debt has a market value of $133,224 million, and Allied Biscuit Co. has no preferred stock. If Allied Biscuit Co. has 525 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.) mated intrinsic value $83.59 $93.05 $253.76 $84.59

Answer 1

Value of firm is equal to the present value of all future free cash flows

= 9,060/(1.1062) + 9060(1.2380)/(1.1062)² + 9060(1.2380)²/(1.1062)³ + 9060(1.2380)²(1.0354)/(1.1062)³(10.62%-3.54%)

= $177,632.39 million

Less: Value of debt = $133,224 million

Value of Common Equity = $44,408.39 million

Number of shares = 525 million

Intrinsic value per share = $84.59