Solution:
Calculation of Free cash flow
Amount($) | |
EBIT | $29,000,000 |
Less:Tax @21% | $6090,000 |
Less:Increased in working capital | $4000,000 |
Less:Investment in fixed assets | $10,000,000 |
Free Cash flow | $8910,000 |
Value of the firm=Free cash flow(1+growth rate)/WACC-Growth rate
=$8910,000(1+0.04)/(0.14-0.04)
=$92,664,000
Value of equity=Value of firm-Value of debt
=$92,664,000-$57000,000
=$35,664,000
Intrinsic value=Value of equity/No. of shares
=$35,664,000/100,000,000
=$0.35
Thus correct answer is Option D
Nebula Corp's most recent earnings before interest and taxes (EBIT) was $29 mil- lion. They increased...
Question 2 USF Inc., a firm in the travel business, reported earnings before interest and taxes of $60 million last year, but you have uncovered the following additional items of interest: 1. The firm had operating lease expenses of $50 million last year and has a commitment to make equivalent payments for the next 8 years. 2. The firm reported CAPEX of $30 million and depreciation of $50 million last year. The firm also made two acquisitions one funded with...
Tropetech Inc. has an expected net operating profit after taxes, EBIT(1 - T), of $2,400 million in the coming year. In addition, the firm is expected to have net capital expenditures of $360 million, and net operating working capital (NOWC) is expected to increase by $45 million. How much free cash flow (FCF) is Tropetech Inc. expected to generate over the next year? $43,481 million $2,085 million $2,715 million $1,995 million Tropetech Inc.'s FCFs are expected to grow at a...
Tropetech Inc. has an expected net operating profit after taxes, EBIT(1 – T), of $2,400 million in the coming year. In addition, the firm is expected to have net capital expenditures of $360 million, and net operating working capital (NOWC) is expected to increase by $45 million. How much free cash flow (FCF) is Tropetech Inc. expected to generate over the next year? $2,715 million $43,481 million $2,085 million $1,995 million Tropetech Inc.’s FCFs are expected to grow at a...
Please do all parts Intro In the most recent year (2019), UPipe had an EBIT of $220 million. Depreciation was $44 million, increase in net operating working capital was $22 million and capital expenditure was $55 million. Over the next 4 years, EBIT is expected to grow by 20% per year, depreciation by 15% per year, capital expenditure by 25% per year and change in net operating working capital by 15% per year. The annual free cash flow is expected...
Charles Underwood Agency Inc. has an expected net operating profit after taxes, EBIT(1-1), of $14,200 million in the coming year. In addition, the firm is expected to have net capital expenditures of $2,130 million, and net operating working capital (NOWC) is expected to increase by $35 million How much free cash flow (FCF) is Charles Underwood Agency Inc. expected to generate over the next year? $16,295 million $288,976 million $12,105 million $12,035 million Charles Underwood Agency Inc.'s FCFs are expected...
4. Corporate valuation model The corporate valuation model, the price to earnings (P/E) multiple approach, and the economic value added (EVA) approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend-based valuation that you've done in previous problems, but it focuses on a firm's free cash flows (FCFS) instead of its dividends. Some firms don't pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model...
The corporate valuation model, the price-to-earnings (P/E) multiple approach, and the economic value added (EVA) approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend-based valuation that you've done in previous problems, but it focuses on a firm's free cash flows (FCFS) instead of its dividends. Some firms don't pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model. Tropetech Inc. has an expected net...
The corporate valuation model, the price-to-earnings (P/E) multiple approach, and the economic value added (EVA) approach are some examples of valuation techniques. The corporate valuation model is similar to the dividend-based valuation that you've done in previous problems, but it focuses on a firm's free cash flows (FCFS) instead of its dividends. Some firms don't pay dividends, or their dividends are difficult to forecast. For that reason, some analysts use the corporate valuation model. Tropetech Inc. has an expected net...
Basic Stock Valuation: Free Cash Flow Valuation Model The recognition that dividends are dependent on earnings, so a reliable dividend forecast is based on an underlying forecast of the firm's future sales, costs and capital requirements, has led to an alternative stock valuation approach, known as the free cash flow valuation model. The market value of a firm is equal to the present value of its expected future free cash flows: Market value of company FCF (1+WACC) + FCF (1+WACC)...
Assume today is December 31, 2019. Barrington Industries expects that its 2020 after-tax operating income [EBIT(1 – T)] will be $430 million and its 2020 depreciation expense will be $65 million. Barrington's 2020 gross capital expenditures are expected to be $100 million and the change in its net operating working capital for 2020 will be $20 million. The firm's free cash flow is expected to grow at a constant rate of 5.5% annually. Assume that its free cash flow occurs...