Ask Question
17 June, 23:08

ou are valuing a company that is projected to generate a free cash flow of $10 million next year, growing at a stable 3.0% rate in perpetuity thereafter. The company has $22 million of debt and $8.5 million of cash. Cost of capital is 10.0%. There are 50 million shares outstanding. How much is each share worth according to your valuation analysis

+2
Answers (1)
  1. 18 June, 02:31
    0
    Each share worth is $2.59

    Explanation:

    According to the given data we have the following:

    D1 = Cash Flow at the end of year 1 = $ 10 million

    r = Cost of Capital = 10% = 0.1

    g = perpetual growth of cash flows

    Hence, The present value of Cash Flows = D1 / (r-g)

    = 10 / (0.1-0.03)

    =10/0.07

    = $ 142.8571428571 million

    = $ 142.86 million

    To find the equity value we need to remove the net debt from cash flows

    Net Debt = Debt - Cash

    = 22 - 8.5

    = $ 13.5 million

    Now net cash flows = Cash Flows - Net Debt

    = 142.86 - 13.5

    = $ 129.36 million

    Therefore, each share worth = Present Value of Cash Flow / No of Outstanding Shares

    = 129.36 / 50 (Both values are in millions so the zeros are ignored)

    = 2.5872

    = $2.59

    Each share worth is $2.59
Know the Answer?
Not Sure About the Answer?
Find an answer to your question ✅ “ou are valuing a company that is projected to generate a free cash flow of $10 million next year, growing at a stable 3.0% rate in ...” 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