Question

Acme Corp. is expected to generate a free cash flow (FCF) of $4,820.00 million this year (FCF1 = $4,820.00 million), and the FCF is expected to grow at a rate of 26.20% over the following two years (FCF2 and FCF2). After the third year, however, the FCF is expected to grow at a constant rate of 4.26% per year, which will last forever (FCF4). Assume the firm has no nonoperating assets. If Acme Corp.'s weighted average cost of capital (WACC) is 12.78%, what is the current total firm value of Acme Corp.? (Note: Round all intermediate calculations to two decimal places.) O $108,346.09 million $79,893.42 million $95,872.10 million $14,407.59 million Acme Corp.'s debt has a market value of $59,920 million, and Acme Corp. has no preferred stock. If Acme Corp. has 375 million shares of common stock outstanding, what is Acme Corp.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) O $53.26 O $58.59 $52.26 O $159.79

Answer 1

Year Free cash flows pv @ 12.78% $4,820 0.88668 $6,083 0.78621 $7,677 0.69711 $8,004 0.61812 $97,940 (8004*1.0426)/(0.1278-0.0426) 0.61812 Present value of future cash flows [ value of the firm ] Present value $4,273.81 $4,782.36 $5,351.43 $4,947.15 $60,538.72 $79,893.42 value of firm at year 4 Price per share: $53.26 (79893.42-59920)/375