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