Bayani Bakery\'s most recent FCF was $45 million; the FCF is expected to grow at
ID: 2790512 • Letter: B
Question
Bayani Bakery's most recent FCF was $45 million; the FCF is expected to grow at a constant rate of 6%. The firm's WACC is 12% and it has 15 million shares of common stock outstanding. The firm has $30 million in short-term investments, which it plans to liquidate and distribute to common shareholders via a stock repurchase; the firm has no other nonoperating assets. It has $364 million in debt and $59 million in preferred stock.
How many shares will be repurchased? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
How many shares will remain after the repurchase? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
Immediately after the repurchase, what is the intrinsic value of equity? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places.
The intrinsic stock price? Round your answer to two decimal places.
Explanation / Answer
Current cash flow 45 Rate of return 12% Growth Rate 6% market price of equity =Current FCF*(1+Growth rate)/(Rate of return-Growth Rate) =45*(1+0.06)/(0.12-0.06) 795.00 Add non operating assets 30.00 Total Value 825.00 Less Debt (364.00) Less preferred stock (59.00) Value for equity 402.00 No of shares 15 Value per share =402/15 Share price 26.80 No of shares repurchased =30/26.8 No of shares repurchased 1.12 No of shares left =15-1.12 No of shares left 13.88 Value for equity left =402-30 372 No of shares left 13.88 Intrinsic value per share =372/13.88 Intrinsic value per share 26.80
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.