Corporate valuation Dollars/shares in millions FCF FCF2 -$19.00 $26.00 FCF3 $35.00 Constant growth rate, gn 8.00% WACC 11.00% Market value of debt $181.00 Common shares outstanding 31 0 1 2 3 4 FCFS $2.00 -$19.00 $26.00 $35.00 Horizon value Total FCFS PV of FCFS to investors Firm value today Market value of equity, MVEuity Price per share, Pọ Formulas 0 1 3 4 FCFS $35.00 -$19.00 $26.00 #N/A Horizon value #N/A #N/A. #N/A #N/A Total FCFS #N/A PV of FCFS to investors #N/A #N/A Firm value today #N/A Market value of equity, MVEquity #N/A Price per share, Po #N/A.
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following
| Year | 0 | 1 | 2 | 3 |
| ....... | ....... | ....... | ....... | ....... |
| FCF ($ millions) | ....... | ....... | ....... | ....... |
| -$19 | $26 | $35 |
a. What is Dantzler's horizon, or continuing, 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. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55.
b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations.
c. Suppose Dantzler has $181 million of debt and 31 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your answer completely. For example, 0.00025 million should be entered as 250.
Trending now
This is a popular solution!
Step by step
Solved in 9 steps with 8 images
