Determine the value of one ordinary share of Carter & Briggs using: Discounted free cash flows method. To assist you with the task, the following information is provided: During Year 0, dividends proposed and paid were £120m Number of ordinary shares remains stable = 500m Dividends annual growth rate to perpetuity = 4% Carter & Briggs’s WACC is 10%, while its cost of ordinary share capital is 12% Sales revenue for Year 0 = £1,200m Carter & Briggs will experience abnormal growth of sales revenue for the next five years = 16% p.a., which is followed by stable perpetual growth at 12% p.a. Operating profit margin will remain constant at 18% of sales revenue Corporation tax is stable = 30% Annual additional working capital investment over the next six years will be 7% of annual sales growth Annual additional non-current asset investment over the next six years will be 10% of annual sales growth Long-term debt is currently = £843m Sustainable growth rate from Year 6 is 2%

Financial Reporting, Financial Statement Analysis and Valuation
8th Edition
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Chapter12: Valuation: Cash-flow Based Approaches
Section: Chapter Questions
Problem 1DIC
Question

Determine the value of one ordinary share of Carter & Briggs using:

  1. Discounted free cash flows method.

To assist you with the task, the following information is provided:

  • During Year 0, dividends proposed and paid were £120m
  • Number of ordinary shares remains stable = 500m
  • Dividends annual growth rate to perpetuity = 4%
  • Carter & Briggs’s WACC is 10%, while its cost of ordinary share capital is 12%
  • Sales revenue for Year 0 = £1,200m
  • Carter & Briggs will experience abnormal growth of sales revenue for the next five years = 16% p.a., which is followed by stable perpetual growth at 12% p.a.
  • Operating profit margin will remain constant at 18% of sales revenue
  • Corporation tax is stable = 30%
  • Annual additional working capital investment over the next six years will be 7% of annual sales growth
  • Annual additional non-current asset investment over the next six years will be 10% of annual sales growth
  • Long-term debt is currently = £843m
  • Sustainable growth rate from Year 6 is 2%
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Public Issue
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT