Question

CORPORATE VALUE MODEL

Assume that today is December 31, 2016, and that the following information applies to Abner Airlines:

After-tax operating income [EBIT(1 - T)] for 2017 is expected to be $450 million.
The depreciation expense for 2017 is expected to be $80 million.
The capital expenditures for 2017 are expected to be $300 million.
No change is expected in net operating working capital.
The free cash flow is expected to grow at a constant rate of 6% per year.
The required return on equity is 13%.
The WACC is 10%.
The market value of the company's debt is $5 billion.
240 million shares of stock are outstanding.

Using the corporate valuation model approach, what should be the company's stock price today? Round your answer to the nearest cent. Write out your answer completely. For example, 0.00013 million should be entered as 130.

$

Please Help!

Thank you!

Answer 1

=((EBIT*(1-t)+Depreciation-Capital expenditure)/(WACC-g)-Debt)/number of shares
=((450+80-300)/(10%-6%)-5000)/240
=3.125