Consider the case of Morose Otter Hydraulic Manufacturers Inc.: Morose Otter Hydraulic Manufacturers Inc. is expected to generate a free cash flow (FCF) of $210,000 this year, and the FCF is expected to grow at a rate of 18% over the following two years (FCF22 and FCF33). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 8% per year, which will last forever (FCF4 - ∞4 - ∞). If Morose Otter’s weighted average cost of capital (WACC) is 16%, complete the following table and compute the current value of Morose Otter’s operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year. Year CFtt PV(FCFtt) FCF11 $210,000 $181,034 FCF22 $247,800 $184,156 FCF33 $292,404 $187,331 FCF44 $315,796 Horizon Value4- ∞4- ∞ $3,157,960 $2,180,141 Vopop = $3,081,485 Morose Otter’s debt has a market value of $2,311,114, and Morose Otter has no preferred stock in its capital structure. If Morose Otter has 450,000 shares of common stock outstanding, then the total value of the company’s common equity is , and the estimated intrinsic value per share of its common stock is per share. Assume the following: • The end of Year 3 differentiates Morose Otter’s short-term and long-term FCFs. • Professionally-conducted studies have shown that more than 80% of the average company’s share price is attributable to long-term—rather than short-term—cash flows. Is the percentage of Morose Otter’s expected long-term cash flows consistent with the value cited in the professional studies? No, because only 62.76% of the firm’s share price is derived from its expected long-term free cash flows. Yes, because 82.07% of the firm’s share price is derived from its expected long-term free cash flows. No, because the percentage of Morose Otter’s expected long-term cash flows is actually 17.93%. Yes, because 72.22% of the firm’s share price is derived from its expected long-term free cash flows.
Consider the case of Morose Otter Hydraulic Manufacturers Inc.: Morose Otter Hydraulic Manufacturers Inc. is expected to generate a free cash flow (FCF) of $210,000 this year, and the FCF is expected to grow at a rate of 18% over the following two years (FCF22 and FCF33). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 8% per year, which will last forever (FCF4 - ∞4 - ∞). If Morose Otter’s weighted average cost of capital (WACC) is 16%, complete the following table and compute the current value of Morose Otter’s operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year. Year CFtt PV(FCFtt) FCF11 $210,000 $181,034 FCF22 $247,800 $184,156 FCF33 $292,404 $187,331 FCF44 $315,796 Horizon Value4- ∞4- ∞ $3,157,960 $2,180,141 Vopop = $3,081,485 Morose Otter’s debt has a market value of $2,311,114, and Morose Otter has no preferred stock in its capital structure. If Morose Otter has 450,000 shares of common stock outstanding, then the total value of the company’s common equity is , and the estimated intrinsic value per share of its common stock is per share. Assume the following: • The end of Year 3 differentiates Morose Otter’s short-term and long-term FCFs. • Professionally-conducted studies have shown that more than 80% of the average company’s share price is attributable to long-term—rather than short-term—cash flows. Is the percentage of Morose Otter’s expected long-term cash flows consistent with the value cited in the professional studies? No, because only 62.76% of the firm’s share price is derived from its expected long-term free cash flows. Yes, because 82.07% of the firm’s share price is derived from its expected long-term free cash flows. No, because the percentage of Morose Otter’s expected long-term cash flows is actually 17.93%. Yes, because 72.22% of the firm’s share price is derived from its expected long-term free cash flows.
Financial Management: Theory & Practice
16th Edition
ISBN:9781337909730
Author:Brigham
Publisher:Brigham
Chapter21: Dynamic Capital Structures And Corporate Valuation
Section: Chapter Questions
Problem 9P
Related questions
Question
Consider the case of Morose Otter Hydraulic Manufacturers Inc.:
Morose Otter Hydraulic Manufacturers Inc. is expected to generate a free cash flow (FCF) of $210,000 this year, and the FCF is expected to grow at a rate of 18% over the following two years (FCF22 and FCF33). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 8% per year, which will last forever (FCF4 - ∞4 - ∞). If Morose Otter’s weighted average cost of capital (WACC) is 16%, complete the following table and compute the current value of Morose Otter’s operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year.
Year
|
CFtt
|
PV(FCFtt)
|
---|---|---|
FCF11 | $210,000 | $181,034 |
FCF22 | $247,800 | $184,156 |
FCF33 | $292,404 | $187,331 |
FCF44 | $315,796 | |
Horizon Value4- ∞4- ∞ | $3,157,960 | $2,180,141 |
Vopop = | $3,081,485 |
Morose Otter’s debt has a market value of $2,311,114, and Morose Otter has no preferred stock in its capital structure. If Morose Otter has 450,000 shares of common stock outstanding, then the total value of the company’s common equity is
, and the estimated intrinsic value per share of its common stock is
per share.
Assume the following:
• | The end of Year 3 differentiates Morose Otter’s short-term and long-term FCFs. |
• | Professionally-conducted studies have shown that more than 80% of the average company’s share price is attributable to long-term—rather than short-term—cash flows. |
Is the percentage of Morose Otter’s expected long-term cash flows consistent with the value cited in the professional studies?
No, because only 62.76% of the firm’s share price is derived from its expected long-term free cash flows.
Yes, because 82.07% of the firm’s share price is derived from its expected long-term free cash flows.
No, because the percentage of Morose Otter’s expected long-term cash flows is actually 17.93%.
Yes, because 72.22% of the firm’s share price is derived from its expected long-term free cash flows.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 4 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College