Barrett Industries invests a large sum of money in R&D; as a result, it retains

Question

Barrett Industries invests a large sum of money in R&D; as a result, it retains and reinvests all of its earnings. In other words, Barrett does not pay any dividends, and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Barrett's stock. The pension fund manager has estimated Barrett's free cash flows for the next 4 years as follows: $3 million, $5 million, $10 million, and $13 million. After the fourth year, free cash flow is projected to grow at a constant 8%. Barrett's WACC is 15%, the market value of its debt and preferred stock totals $50 million, and it has 22 million shares of common stock outstanding. Write out your answers completely. For example, 13 million should be entered as 13,000,000. What is the present value of the free cash flows projected during the next 4 years? Round your answer to the nearest cent. $ What is the firm's horizon, or continuing, value? Round your answer to the nearest cent. $ What is the firm's total value today? Round your answer to the nearest cent. $ What is an estimate of Barrett's price per share? Round your answer to the nearest cent. $

Explanation / Answer

PRESENT VALUE OF CASH FLOW DURING NEXT 4 YEARS

HORIZON OR CONTINUEING VALUE

= CASH FLOW OF 5TH YEAR / (WACC - GROWTH)

= ($13000000 * 108%) / (15% - 8%)

= $14040000 / 7%

= $200571428.57

FIRMS VALUE TODAY

= $20397700 + ($200571428.57 * PVIF 15%, 4PERIODS)

= $20397700 + ($200571428.57 * 0.5718)

= $20397700 + $114686742.89

= $135084442.89

PRICE PER SHARE

= (VALUE OF FIRM - MARKET VALUE OF DEBT & PREFERED SHARE) / NUMBER OF SHARE

= ($135084442.89 - $50000000) / 22000000

= $85084442.89 / 22000000

= $3.87

YEAR CASH FLOWQ DISCOUNTING FACTOR @15% DISCOUNTED CASH FLOW 1 $3000000 0.8696 $2608800 2 $5000000 0.7561 $3780500 3 $10000000 0.6575 $6575000 4 $13000000 0.5718 $7433400 PRESENT VALUE $20397700

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.