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

1. You expect Amalgamated Company will pay $80 million in dividends and repurcha

ID: 2753844 • Letter: 1

Question

1. You expect Amalgamated Company will pay $80 million in dividends and repurchase $70 million of its stock over the next 12 months (Year 1). You expect dividends and share repurchases to grow 10% in Year 2 and 9% in Year 3, and you expect Amalgamated to be bought by a larger competitor at the end of Year 4 for $3.8 billion. If all payments are made at year end, and you’ve calculated the cost of equity to be 11%, what do you estimate the value of Amalgamated’s net worth to be now? (Draw a timeline.)


2. If Amalgamated of Q #1 currently has 100,000,000 shares outstanding, what is your estimated value per share now?

Explanation / Answer

..

(80 + 70)

= 150

(150*1.10)

= 165

(165*1.09)

= 179.85

1)Estimated value of Amalgamated’s net worth to be now = 2903.74 million

..

2) If Amalgamated of Q #1 currently has 100,000,000 shares outstanding, estimated value per share now

= 2903.74m/100

= $29.04 per share

Year Cash Inflows (In miliions) P.V @ 11% 1

(80 + 70)

= 150

135.135 2

(150*1.10)

= 165

133.918 3

(165*1.09)

= 179.85

131.505 4 3800 2503.18 TOTAL = 2903.74 million