Year | sales/share | Margin | PVF@10% | discounted value/share | ||||
1 | 19.2150 | 1.1529 | 0.9091 | 1.0481 | ||||
2 | 20.5120 | 1.2307 | 0.8264 | 1.0171 | ||||
3 | 21.8966 | 1.3138 | 0.7513 | 0.9871 | ||||
4 | 23.3746 | 1.4025 | 0.6830 | 0.9579 | ||||
5 | 24.9524 | 1.4971 | 0.6209 | 0.9296 | ||||
6 | 26.6367 | 1.5982 | 0.5645 | 0.9021 | ||||
Total | 5.8419 | |||||||
Value of share | = | cash flow/(cost of equity-growth) | ||||||
= | 5.8419/(0.14-0.0375) | |||||||
= | 5.8419/0.1025 | |||||||
= | $57.00 | |||||||
Problem 8-08 A company had $18 of sales per share for the year that just ended....
ebook Problem 8-08 A company had $20 of sales per share for the year that just ended. You expect the company to grow their sales at 6.25 percent for the next five years. After that, you expect the company to grow 4.25 percent in perpetuity. The company has a 14 percent ROE and you expect that to continue forever. The company's net margins are 6 percent and the cost of equity is 8 percent. Use the free cash flow to...
A company had $19 of sales per share for the year that just ended. You expect the company to grow their sales at 6.5 percent for the next five years. After that, you expect the company to grow 3.5 percent in perpetuity. The company has a 13 percent ROE and you expect that to continue forever. The company's net margins are 5 percent and the cost of equity is 9 percent. Use the free cash flow to equity model to...
A company had $18 of sales per share for the year that just ended. You expect the company to grow their sales by 6.5 percent for the next five years. After that, you expect the company to grow 3.5 percent in perpetuity. The company has a 14 percent ROE and you expect that to continue forever. The company's net margins are 6 percent and the cost of equity is 11 percent. Use the free cash flow to equity model to...
You are valuing a bank. The bank currently has assets of $320 per share. Five years from now (that is, at the end of five years), you expect their assets per share to be $475. After Year 5, you expect their assets per share to grow at 4 percent per year forever. The bank has an ROA of 2.0 percent and an ROE of 13.0 percent. The bank's cost of equity is 12.0 percent. What is the value of the...
can you please show calculations. eBook Problem 8-10 You are building a free cash flow to the firm model. You expect sales to grow from $1.8 billion for the year that just ended to $3.6 billion five years from now. Assume that the company will not become any more or less efficient in the future. Use the following information to calculate the value of the equity on a per-share basis a. Assume that the company currently has $648 million of...
eBook Problem 8-02 The Clipper Sailboat Company is expected to earn $4 per share next year. The company will have a return on equity of 15 percent and the company will grow 5 percent in the future. The company has a cost of equity of 12 percent. Given that information, answer the following questions a. What is the value of the company's stock? Do not round intermediate calculations. Round your answer to the nearest cent. b. What is the present...
Nonconstant Growth Valuation A company currently pays a dividend of $3.75 per share (D0 = $3.75). It is estimated that the company's dividend will grow at a rate of 25% per year for the next 2 years, and then at a constant rate of 7% thereafter. The company's stock has a beta of 1.95, the risk-free rate is 4%, and the market risk premium is 6%. What is your estimate of the stock's current price? Do not round intermediate calculations....
Company just reported Earning Per Share of $50.00 (EPS0=$50) Management plans to continue to payout 20% of net income in the form of dividends Before implementing any cost cutting initiatives, management expects earnings will continue to grow at a long term sustainable growth rate of10.0% every year in perpetuity The company’s cost of equity is 25% Through cost savings, Company’s management has a plan to increase ROE by 2.5%. Note this will also cause the earnings...
The Island Hotel Company, Inc. just paid a dividend of $2.75 per share, and that dividend is expected to grow at a constant rate of 5.50% per year in the future. The company's beta is 2.95, the market risk premium is 6.75%, and the risk-free rate is 3.50%. Using CAPM, at what price should the company's stock sell? Note: Enter your answer rounded off to the nearest cent. Do not enter $ or comma in the answer box.
The current risk-free rate is 3 percent and the market risk premium is 4 percent. You are trying to value ABC company and it has an equity beta of 0.8. The company earned $1.50 per share in the year that just ended. You expect the company's earnings to grow 5 percent per year. The company has an ROE of 10 percent.