Please help me! YEAR/FREE CASH FLOW 2016 $260,000 2017 $300,000 2018 $380,000 20
ID: 2784833 • Letter: P
Question
Please help me!
YEAR/FREE CASH FLOW
2016 $260,000
2017 $300,000
2018 $380,000
2019 $430,000
2020 $480,000
Score: 0 of 10 pts 40f 10(2 complete) HW Score: 20%, 20 of 100 pts P7-16 (similar to) Question Help Free cash flow valuation Nabor Industries is considering going public but is unsure of a fair offering price for the company. Before hiring an investment banker to assist in making the public offering, managers at Nabor have decided to make their own estimate of the firm's common stock value. The firm's CFO has gathered data for performing the valuation using the free cash flow valuation model. The firm's weighted average cost of capital is 11%, and it has $2,780,000 of debt at market value and $560,000 of preferred stock at its assumed market value. The estimated free cash flows over the next 5 years, 2016 through 2020, are given in the table,. Beyond 2020 to infinity, the firm expects its free cash flow to grow by 4% annually. a. Estimate the value of Nabor Industries' entire company by using the free cash flow valuation model. b. Use your finding in part a, along with the data provided above, to find Nabor Industries' common stock value. c. If the firm plans to issue 200,000 shares of common stock, what is its estimated value per share? a. The value of Nabor Industries' entire company is $ (Round to the nearest dollar.) Enter your answer in the answer box and then click Check Answer.Explanation / Answer
1)Firmvalue ={PVF11%,1*FCF1]+[PVF11%,2*FCF2]+......+[PVF11%,5*Terminal value]
= [.90090*260000]+[.81162*300000]+[.73119*380000]+[.65873*430000]+[.59345*480000]+[.59345* 7131428.57]
= 234234+ 243486+ 277852.2+ 283253.9+ 284856+ 4232146.28
= $ 5,555,828
**Terminal value = FCF2020 (1+g)/(WACC-g)
= 480000(1+.04)/(.11-.04)
= 480000*1.04/ .07
= $ 7131429
2)common stock value =firm value -value of debt-value of preferred stock
= 5,555,828-2780000-560000
= 2215828
3)price per share = 2215828 / 200000= $ 11.08 per share
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.