Free Cash Flow Valuation Dozier Corporation is a fast-growing supplier of office
ID: 426465 • Letter: F
Question
Free Cash Flow Valuation Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 10% rate. Dozier's weighted average cost of capital is WACC = 17%.
What is Dozier's terminal, or horizon, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. $ million
What is the current value of operations for Dozier? Round your answer to two decimal places. Round intermediate calculations to two decimal places. $ million
Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Round your answer to the nearest cent. Round intermediate calculations to two decimal places.
Year 1 2 3 Free cash flow ($ millions) -$20 $30 $40Explanation / Answer
HV= FCF3(1+g)/WACC-g
=40*1.10/0.17-0.10
=$628.57
current value of operations=
present value
-20/1.17=-17.09
30/1.17^2= 21.915
40/1.17^3=24.974
628.57/1.17^3=392.46
total= $422.232(millions)
intrinsic value of firm= 422.232+ 10-100
=$332.232(millions)
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.