Question

13. Problem 9.15 (Corporate Valuation) еВook Problem Walk-Through Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to gro at a constant 4 % rate. Dantzler's WACC is 14% 0 1 2 3 Year FCF (S millions) - $6 $13 $53 a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places million b. What is the firm's market value today? Assume that Dantzler has zero non-operating assets. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places. million c. Suppose Dantzler has $123.80 million of debt and 7 million shares of stock outstanding. What is your estimate of the current price per share? Write out your answer completely. For example, 0.00025 million should be entered as 250. Do not round intermediate calculations. Round your answer to the nearest cent Save&Continue Grade It Now Continue without saving

Answer 1

Year Cash flows pv @ 14% -$6.00 0.87719 $13.00 0.76947 $53.00 0.67497 $551.20 (53*1.04)/(0.14-0.04) 0.67497 Present value of future cash flows ( value of the firm ] Present value $5.26 $10.00 $35.77 $372.04 $412.56 value of firm at year 3 million Horizon value = $551.20 million B) Value today = $412.56 million value of the firm = less: debt = value of equity = $413 $123.8 $288.76 million share price = $41.25 [ 289=7]