Ward Corp. is expected to have an EBIT of $2,050,000 next year. Depreciation, th

Question

Ward Corp. is expected to have an EBIT of $2,050,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $168,000, $91,000, and $118,000, respectively. All are expected to grow at 17 percent per year for four years. The company currently has $14,500,000 in debt and 830,000 shares outstanding. At Year 5, you believe that the company's sales will be $16,200,000 and the appropriate price–sales ratio is 2.3. The company’s WACC is 8.3 percent and the tax rate is 35 percent.

What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Share price $

Please show all work.
Note: the answer is not 30.13

Explanation / Answer

FCFF net year=2050000*(1-35%)+168000-91000-118000=1291500

value of the firm

=1291500/(1+8.3%)^1+(1291500*1.17)/(1+8.3%)^2+(1291500*1.17^2)/(1+8.3%)^3+(1291500*1.17^3)/(1+8.3%)^4+(1291500*1.17^4)/(1+8.3%)^5+(16200000*2.3)/(1+8.3%)^5

=32009926.40

What is the price per share of the company's stock=(32009926.40-14500000)/830000=21.10

the above is the answer

Related Questions

Navigate

• Browse (All)
• Browse W
• Subjects

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