1 Free Cash Flow Valuation Model23 INPUTS (In millions)456 Free cash flow7 Marketable securities8 Notes payable9 Long-term bonds10 Preferred stock11 WACC12 Number of shares of stock13BCurrent0$40$120$360$6013.00%251DEFYearProjected234-$15.0$15.0$50.0$54.014 a. Calculating the estimated horizon value (i.e., the value of operations at the end of the forecast15 period immediately after the Year-4 free cash flow)16 Constant long-term growth rate17 Horizon value at Year 418millionFormulas#N/A#N/A19 b. Calculating the present value of the horizon value, the present value of the free cash flows,20 and the estimated Year-0 value of operations21 Present value of HV22 Present value of FCF23 Value of operations24million#N/Amillionmillion#N/A#N/A25 c. Calculating the estimated Year-0 price per share of common equity26 Value of operations27 + Value of marketable securities28 Total intrinsic value29 Value of total debt30 - Value of preferred stock31 Intrinsic value of equity32 Number of shares33 Intrinsic stock price3435million#N/Amillion#N/Amillion#N/Amillion#N/Amillion#N/Amillion#N/Amillion#N/A#N/A

Answered: 1 Free Cash Flow Valuation Model 2 3…

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

Review the following market information: Current Stock Market Return 11.25% Current T-Bill Price $979.43 Historic T-Bill Average Return 2.80% Historic Stock Market Average Return 8.10% Stock Beta 1.23 What is the required return (rounded to two places)?
Question 31: An analyst has assembled the following information regarding Net-Zone Incorporated and the market in general: Net-Zone dividend (paid yesterday) $2.15 per share Net-Zone expected dividend growth 3% per year Net-Zone expected ROE 16.2% Net-Zone beta 1.8 Net Zone long-term bond yield 8.6% 10.7% Expected return on S&P 500 Index 30-day Treasury bill yield 10-year Treasury bond yield 3.5% 4.8% When reviewing the data provided by the analyst, the CFO of Net-Zone was surprised by the value of the company's beta. The CFO understands that the beta value is an indicator of risk, and investors need to be compensated for their risk of investing. The company's current stock price is just under $17 per share, which the CFO believes is too low considering the company's increased profit margins. If the CFO believes the stock price should be no less than $25 per share, and assuming the CFO is correct, that would imply that the company's beta is a) 1.22 b) 1.19 c) 1.13 d) 1.16
Q1. Price and Yield. Yield (%) Price at required yield ( coupon rate/ maturity) 6% / 5 6% / 20 3%/5 3% / 20 0% / 5 0% / 20 year year year year year year 3.00 4.00 5.50 5.90 5.99 6.00 6.01 6.10 7.50 8.00 Assume face value is $100. a. Plot the table. b. What is the shape of the price-yield relationship? c. Describe the general relationship you observe between changes in bond prices and changes in yield to maturity.
Consider the following scenario: Rate of Return Scenario Prob. Stocks Bonds Recession .20 -5% 14% Normal . 60 15% 8% Boom .20 25% 4%___ 1. What is the expected return for each investment? Bonds: Stocks: Portfolio (40% in bonds, 60% in stocks): 2. What is the risk for each investment? Bonds: Stocks: Portfolio (40% in bonds, 60% in stocks): 3. Which investment do you prefer? A. Bonds B. Stocks C. Portfolio
You are considering an investment in Justus Corporation's stock, which is expected to pay a dividend of $1.50 a share at the end of the year (D₁ = $1.50) and has a beta of 0.9. The risk-free rate is 2.7%, and the market risk premium is 5.5%. Justus currently sells for $35.00 a share, and its dividend is expected to grow at some constant rate, g. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the question below. X Open spreadsheet Assuming the market is in equilibrium, what does the market believe will be the stock price at the end of 3 years? (That is, what is P3?) Round your answer to two decimal places. Do not round your intermediate calculations. 25 X $
B20 x✓ fx A B 5 Earnings 6 4 Shares Outstanding Dividends, Per Share (Just Paid) 7 Return on Equity 8 Beta 9 10 Market Data 11 Market Return 12 Risk-Free Rate 13 25,000,000 $50,000,000 $1.25 0.15 1.35 Expected Return 0.12 0.03 14 Required: 15 16 Using the information in the tables above, complete the necessary steps to calculate the P/E ratio and the PEG ratio. 17 (Use cells A4 to B12 from the given information to complete this question.) 18 19 The M. Smith and Family Corporation 20 Capitalization Rate 21 Earnings Per Share 22 Plowback Rate 23 Sustainable Growth Rate 24 Price 25 P/E Ratio 26 Sustainable Growth Rate (as Percentage, use for PEG Calculation) 27 PEG Ratio 28 29 Calculations $2.00 0.375 0.056 5.625
12. Duration Calculate the durations and volatilities of securities A, B, and C. Their cash flows are shown below. The interest rate is 8%. A B C Period 1 40 20 10 Period 2 40 20 10 Period 3 40 120 110
What is the result in B12? A 1 Settlement Date 2 Maturity Date 3 First Call Date 4 Time to Maturity (Years) 5 Coupon Rate 6 Required Return 7 Frequency 8 9 10 Basis 11 Value 12 Yield to Call 12 Face Value Call Price O a. 7.39% O b. 12.68% O c. 10.05% O d. 5.58% B 10/23/2020 10/23/2030 10/23/2025 $ $ 10 7.00% 10.00% 2 1,000 1,035 0 $813.07 ?
D1 = $1.25, g = 4.7%, P0 = $26, find the dividend yield for the next year 5.12% 5.34% 4.77% 4.81%

Recommended textbooks for you

FINANCIAL ACCOUNTING

Accounting

ISBN:

9781259964947

Author:

Libby

Publisher:

MCG

Accounting

ISBN:

9781337272094

Author:

WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.

Publisher:

Cengage Learning,

Accounting Information Systems

Accounting

ISBN:

9781337619202

Author:

Hall, James A.

Publisher:

Cengage Learning,

FINANCIAL ACCOUNTING

Accounting

ISBN:

9781259964947

Author:

Libby

Publisher:

MCG

Accounting

ISBN:

9781337272094

Author:

WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.

Publisher:

Cengage Learning,

Accounting Information Systems

Accounting

ISBN:

9781337619202

Author:

Hall, James A.

Publisher:

Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…

Accounting

ISBN:

9780134475585

Author:

Srikant M. Datar, Madhav V. Rajan

Publisher:

PEARSON

Intermediate Accounting

Accounting

ISBN:

9781259722660

Author:

J. David Spiceland, Mark W. Nelson, Wayne M Thomas

Publisher:

McGraw-Hill Education

Financial and Managerial Accounting

Accounting

ISBN:

9781259726705

Author:

John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles

Publisher:

McGraw-Hill Education

SEE MORE TEXTBOOKS