Excel Online Structured Activity: Corporate valuation Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 13%. Year 0 1 2 3 ....... ....... ....... ....... ....... ....... ....... ....... FCF ($ millions) ....... ....... ....... ....... ....... ....... ....... ...... - $15 $31 $38 The data has been collected in the Microsoft Excel Online file below. Open the
Excel Online Structured Activity: Corporate valuation
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following
Year | 0 | 1 | 2 | 3 | ||||
....... | ....... | ....... | ....... | ....... | ....... | ....... | ....... | |
FCF ($ millions) | ....... | ....... | ....... | ....... | ....... | ....... | ....... | ...... |
- $15 | $31 | $38 |
The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.
-
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.
$ fill in the blank ________.
-
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.
$ fill in the blank ________.
-
Suppose Dantzler has $181 million of debt and 7 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.
$ fill in the blank _________.
![aboot blank
Excel template - Saved -
Sewch A-
Insert
Drass
Page Layout
O Vitimg v
Formlas
Data
View
hep
Arial
10
A-
Curency
G13
A
Corporate valuation
Doliars/harers io milions
4 FOP.
FOR
S416.00
$31 00
$33 00
Constart growih ate -
6.00%
WACC
13 00%
$181 CO
Lieket vanae ad (het
Commun shares outsiandan
2.
$15 00
$31 CO
Tocal FCF
SngeA UOIZNOMH
17
PvofFsbemesiors
Fom velue taday
Aepa onga ui
Market vailue of eouy u
Price per share, P,
24
Formulas
2.
$31 00
25
$15.00
Horizon vala
Youal CFs
SLOUSN CIPM
Firm value today](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F985bbef9-c728-4607-95f9-a785db741ac9%2F516a634f-6e24-42fd-9b07-98176ddb1828%2Foo0ikv4_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 4 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)