Ask Question
18 August, 13:59

Heavy Metal Corporation is expected to generate the following free cash flows over the next five years.

Year 1 2 3 4 5

FCF ($million) 52.1 68.6 78.3 74.4 81.1

After then, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14%:

A. Estimate the enterprise value of Heavy Metal.

B. If Heavy Metal has no excess cash, debt of $304 million, and 41 million shares outstanding, estimate its share price.

+4
Answers (1)
  1. 18 August, 17:41
    0
    Enterprise value of Heavy Metal = $1,080.766

    Share price = $18.945 per unit

    Explanation:

    The value of a firm is the present value of the free cash flow discounted at the weighted average cost of capital

    Year PV

    1 52.1 * 1.14^ (-1) = 45.70175439

    2 68.6 * 1.14^ (-2) = 52.40073869

    3 78.6 * 1.14^ (-3) = 53.05276117

    4 74.4 * 1.14^ (-4) = 44.05077264

    5 81.1 * 1.14^ (-5) = 42.12079868

    Year and beyond

    81.1 * 1.04 / (0.14-0.04) = 843.44

    Total value = 45.70 + 52.40+53.052 + 44.050 + 42.120 + 843.44 = 1080.766826

    Enterprise value of Heavy Metal = $1,080.766

    Share price = Total value - Debt value / number of shares

    = (1,080.766 - 304) / 41 million units = $18.945 per unit

    Share price = $18.945 per unit
Know the Answer?
Not Sure About the Answer?
Find an answer to your question ✅ “Heavy Metal Corporation is expected to generate the following free cash flows over the next five years. Year 1 2 3 4 5 FCF ($million) 52.1 ...” in 📘 Business if you're in doubt about the correctness of the answers or there's no answer, then try to use the smart search and find answers to the similar questions.
Search for Other Answers