ESHBC Corp is a semiconductor manufacturing company based in Argentina with a beta of 1.25 and a current market price of $12.25. The company has $2,000,000 in preference shares outstanding with a market price of $20 which pays an annual dividend of $1.50. The company also has 6,000,000 in 20-year, 1000 par value bonds, paying an annual coupon of 5% and a current market price of $1,050. The remainder of the capital structure is funded by equity. You have been given the following information and are advised to ignore taxes. 2019 Revenue – $9,000,000 Net Income – $550,000 2019 Dividend – $450,000 Shares Outstanding – 400,000 2019 Free Cash Flow – 345,000 Assets – $13,500,000 2020 Free Cash Flow – 355,000 Risk Free Rate – 4.5% Market Risk Premium – 4% d.Comment on the company’s dividend policy e.Calculate the WACC f.Calculate the intrinsic value of the stock at the end of 2019 using the discounted cash flow model
ESHBC Corp is a semiconductor manufacturing company based in Argentina with a beta of 1.25 and a current market price of $12.25. The company has $2,000,000 in preference shares outstanding with a market price of $20 which pays an annual dividend of $1.50. The company also has 6,000,000 in 20-year, 1000 par value bonds, paying an annual coupon of 5% and a current market price of $1,050. The remainder of the capital structure is funded by equity. You have been given the following information and are advised to ignore taxes.
2019 Revenue – $9,000,000 Net Income – $550,000
2019 Dividend – $450,000 Shares Outstanding – 400,000
2019 Free Cash Flow – 345,000 Assets – $13,500,000
2020 Free Cash Flow – 355,000
Risk Free Rate – 4.5% Market Risk Premium – 4%
d.Comment on the company’s dividend policy
e.Calculate the WACC
f.Calculate the intrinsic value of the stock at the end of 2019 using the discounted cash flow model
Step by step
Solved in 2 steps
