Phoenix Corp, faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made in 2019 are asfollows:(5 millions) 2020 2021 2022 2023Net income1.01.0InvestmentFree cash flow 02.0 3.2 3.711.0 1.2 1.41.0 2.0 2.3Present valuePhoenix's recovery will be complete by 2024, and there will be no further growth in net income or free cash flow (it will remainconstant at $2.6 million after 2024).20244.0a. Calculate the PV of free cash flow, assuming a cost of equity of 9%. (Do not round intermediate calculations. Enter your answer inmillions rounded to 2 decimal places.)Price per share1.42.6millionb. Assume that Phoenix has 12 million shares outstanding. What is the price per share? (Do not round intermediate calculations.Round your answer to 2 decimal places.)

The value of cash available to a corporation after covering the costs of doing business is measured…

a. Calculate the PV of free cash flow, assuming a cost of equity of 9%. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) Present value million b. Assume that Phoenix has 12 million shares outstanding. What is the price per share? (Do not round intermediate calculations.

a. Calculate the PV of free cash flow, assuming a cost of equity of 9%. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) Present value million b. Assume that Phoenix has 12 million shares outstanding. What is the price per share? (Do not round intermediate calculations.

Related questions

Q: Suppose a stock had an initial price of $102 per share, paid a dividend of $3.30 per share during…

A: Ending price = 80.5Initial Price = 102Dividend = 3.3

Q: You purchase a call with a strike of K-22 at a premium of 1.73 and you purchase a put with a strike…

A: Profit on Call option= Max(St-K,0)-Premium=Max(15.31-22,0)-1.73=-1.73Profit on Put Option=…

Q: Answer the following as indicated. (Format: problem, then, solution) 6. Calculate the dividends paid…

A: The question is related to Dividends. Dividend paid is calculated with the help of following…

Q: The current market price of certain company is £45 per share. The estimated cost of equity of this…

A: Payout ratio The percentage of profit earned by the company in a particular year that is distributed…

Q: Original Question: 1. Assume that net investment at time t is given by I (t) = 12t¹/2, (b) (10) When…

A: Given Net Investment at time t => I(t)=12t1/2 Initial capital stock K(0) =25

Q: Suppose the call money rate is 4.5 percent, and you pay a spread of 2.5 percent over that. You buy…

A: Rate of return refers to the minimum return that is being earned by an investor over an investment…

Q: f the current stock price is $90 per share, which of the following option are mispriced and offer an…

A: Options gives you opportunity to buy or sell stock on the expiration but there is no obligation to…

Q: If the nominal value of a share is 15,000 rubles, the dividend rate is 8%, and the interest rate is…

A: Ps = (D / Ir%)* 100% Where, Ps- stock price; D – the dividend rate measured in money; Ir – the…

Q: You are given the following information concerning the trades made on a particular stock. Calculate…

A: Stock return refers to the rate of return earn by an investor on the amount invested during a period…

Q: Suppose a stock had an initial price of $85 per share, paid a dividend of $1.50 per share during the…

A: Given, Initial price per share = $85Ending price per share = $99Dividend per share = $1.50 (a)…

Q: The preference share of Acme International is selling currently at $107.4. If your required rate of…

A: Current price = $107.4 Required return = 0.087 or 8.7% Dividend per share = ? We will use…

Q: Blue is expected to pay a dividend of $1.69 in one year. You expect this dividend to grow by 6.1%…

A: As per the dividend discount model, the current stock price is the sum of the present value of all…

Q: Determine the cost of common stock (equity). The T-Bill rate is 5.2%. The Market Return is 12.7%.…

A: Market Return = 12.7%Beta = 1.27T-Bill Rate = Risk Free Rate = 5.2% ExplanationWe calculate the Cost…

Q: What would be the expected price of UPS stock on this date, if estimated using the method of…

A: Earnings per share is the return for every share held by the shareholders. It is calculated by…

Q: 1. According to the information in the table given below, fill in the blanks with correct option:…

A: NOTE: As per our policy, we only answer one question when multiple questions are provided. The first…

Q: selling after one year at (i) $56; (ii) $50; (iii) $44? (Negative values should be indicated by a…

A: Rate of return is calculated as shown below. Rate of return=Cash inflows-Cash outflowsCash outflowIn…

Q: 3. Mando Inc. next year earnings per share is expected to be $7. Its return on equity is 20%, which…

A: Given, Earnings per share is $7. Return of equity 20% Market required return is 12%

Q: 1) Based on End-of-Chapter Problem 6 in Chapter 5 The stock of Business Adventures sells for $40 a…

A: 1.Standard deviation of stock = 2. Expected return of Portfolio Comprising of two stocks is…

Q: Northwest Utility Company faces increasing needs for capital. Fortunately, it has an Aa3 credit…

A: Weighted cost of the capital includes the weighted cost of debt, weighted cost of equity and…

Q: pose that you have estimated the following model for a broad cross section of stocks: r(t) = 3% +…

A: We need to compute AC's expected stock price return for next year as per the model given

Q: What is the expected growth rate of the dividend?

A: It is very difficult to calculate the cost of equity capital as compared to debt capital…

Q: Suppose a stock had an initial price of $60 per share, paid a dividend of $.60 per share during the…

A: Initial share price = $60Dividend = $0.60Ending share price = $72

Q: What is the rate of return when 30 shares of Stock A, purchased for $20/share, are sold for $720?…

A: Purchase Price = 30 shares *$ 20 per share =$600 Sell Price = $720

Q: Suppose a stock had an initial price of $84 per share, paid a dividend of $1.50 per share during the…

A: Given, The initial price is $84 Dividend paid $1.50 Ending share price is $71.50

Q: An ordinary share selling at a current market price of RO 15 and paying a current dividend of RO…

A: Given: Current market price =RO 15Current dividend =RO 0.10Expected growth rate =6%

Q: The Dahlia Flower Company has earnings of $1.60 per share. a. If the benchmark PE for the company is…

A: PE ratio = Stock price/ Earning per shareSo, stock price = Earning per share*PE ratio

Q: Suppose a stock had an initial price of $86 per share, paid a dividend of $1.80 per share during the…

A: Percentage Total Return is -11.86%Dividend Yield is 2.09%Capital Gains Yield is…

Q: The preference share of Acme International is selling currently at $107.4. If your required rate of…

A: Value of preferred share With dividend (D) and required rate of return (r), the value/ price of a…

Q: A company has an EPS of $3.30, a book value per share of $32.34, and a market/book ratio of 3.1x.…

A: EPS=3.30 Book value per share =32.34 Market book ratio = 3.1x

Question

Phoenix Corp, faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made in 2019 are as
follows:
(5 millions) 2020 2021 2022 2023
Net income
1.0
1.0
Investment
Free cash flow 0
2.0 3.2 3.71
1.0 1.2 1.4
1.0 2.0 2.3
Present value
Phoenix's recovery will be complete by 2024, and there will be no further growth in net income or free cash flow (it will remain
constant at $2.6 million after 2024).
2024
4.0
a. Calculate the PV of free cash flow, assuming a cost of equity of 9%. (Do not round intermediate calculations. Enter your answer in
millions rounded to 2 decimal places.)
Price per share
1.4
2.6
million
b. Assume that Phoenix has 12 million shares outstanding. What is the price per share? (Do not round intermediate calculations.
Round your answer to 2 decimal places.)

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

SEE SOLUTION Check out a sample Q&A here

Step 1: Introduction:

VIEW

Step 2: Computation of the present value:

VIEW

Step 3: Computation of price per share:

VIEW

Solution

VIEW

Step by step

Solved in 4 steps with 3 images

SEE SOLUTION Check out a sample Q&A here

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.