Question

* Compute the intrinsic Equity Value (on a per share basis) of Company Y using the Free Cash Flow to Equity (FCFE) method bas
0 0
Add a comment Improve this question Transcribed image text
Answer #1

FCFE for next 3 years = $ 1MM

Thereafter the growth rate = 5%

Unleveraged Capitalization rate or Cost of Equity = 12%

Calculating the Present Value of FCFE:

FCFE FCFE FCFE FCFE(1+q) PV = FO (1+ke)1*(1+ke)2 *(1 + ke)3 + (1+ke)3 1 (ke-)

1MM (1+0.12)1 IMM (1+0.12)2 MM (1 +0.12)3+ MM(1 +0.05) (1+0.12)3 *(0.12 - 0.05)

PV = 0.8929 MM + 0.7972 MM + 0.7118 MM + 10.6767 MM

PV = $ 13.0786 MM

Intrinsic value of per Equity = PV of FCFE/no of shares outstanding

= $ 13.0786 MM/0.6 MM

= $ 21.80

So, Intrinsic value of per Equity is $ 21.80

If you need any clarification, you can ask in comments.

If you like my answer, then please up-vote as it will be motivating

Add a comment
Know the answer?
Add Answer to:
* Compute the intrinsic Equity Value (on a per share basis) of Company Y using the...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • The MoMi Corporation’s income before interest, depreciation and taxes, was $1.6 million in the year just...

    The MoMi Corporation’s income before interest, depreciation and taxes, was $1.6 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 16% of pretax cash flow each year. The tax rate is 35%. Depreciation was $220,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The appropriate market...

  • The MoMi Corporation's cash flow from operations before interest and taxes was $2 million in the...

    The MoMi Corporation's cash flow from operations before interest and taxes was $2 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 20% of pretax cash flow each year. The tax rate is 21%. Depreciation was $200,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation's cash flow from operations before interest and taxes was $1.5 million in the...

    The MoMi Corporation's cash flow from operations before interest and taxes was $1.5 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 15% of pretax cash flow each year. The tax rate is 21%. Depreciation was $210,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation's cash flow from operations before interest and taxes was $1.7 million in the...

    The MoMi Corporation's cash flow from operations before interest and taxes was $1.7 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 17% of pretax cash flow each year. The tax rate is 21%. Depreciation was $230,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation's cash flow from operations before interest and taxes was $1.8 million in the year just ended, and...

    The MoMi Corporation's cash flow from operations before interest and taxes was $1.8 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 18% of pretax cash flow each year. The tax rate is 21%. Depreciation was $240,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation's cash flow from operations before interest and taxes was $5.2 million in the...

    The MoMi Corporation's cash flow from operations before interest and taxes was $5.2 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 18% of pretax cash flow each year. The tax rate is 35%. Depreciation was $360,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation’s cash flow from operations before interest and taxes was $3.1 million in the year just ended, and...

    The MoMi Corporation’s cash flow from operations before interest and taxes was $3.1 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 19% of pretax cash flow each year. The tax rate is 21%. Depreciation was $370,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation’s cash flow from operations before interest and taxes was $2.7 million in the...

    The MoMi Corporation’s cash flow from operations before interest and taxes was $2.7 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 15% of pretax cash flow each year. The tax rate is 21%. Depreciation was $330,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • The MoMi Corporation’s cash flow from operations before interest and taxes was $3.3 million in the...

    The MoMi Corporation’s cash flow from operations before interest and taxes was $3.3 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 15% of pretax cash flow each year. The tax rate is 21%. Depreciation was $390,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...

  • Problem 18-19 The MoMi Corporation's cash flow from operations before interest and taxes was $3 million...

    Problem 18-19 The MoMi Corporation's cash flow from operations before interest and taxes was $3 million in the year just ended, and it expects that this will grow by 5 % per year forever. To make this happen, the firm will have to invest an amount equal to 15 % of pretax cash flow each year. The tax rate is 35 %. Depreciation was $250,000 in the year just ended and is expected to grow at the same rate as...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT