Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

Horizon Value of Free Cash Flows Current and projected free cash flows for Radel

ID: 2742551 • Letter: H

Question

Horizon Value of Free Cash Flows
Current and projected free cash flows for Radell Global Operations are shown below.

                      Actual 2016   2017 Projected   2018         2019
Free cash flow   $617.16   $677.84           $717.89      $768.14
(millions of dollars)           

Growth is expected to be constant after 2015, and the weighted average cost of capital is 11.85%. What is the horizon (continuing) value at 2016 if growth from 2015 remains constant? Round your answer to the nearest dollar

Explanation / Answer

Growth rate = ($677.84-$617.16)/$617.16 = 9.83%

Horizon value = Free cash flows1÷( Capitalization Rate- growth rate )

= $677,840,000/(11.85%-9.83%)

= $33,556,435,644