Phoenix Corp. faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made in 2019 are as follows: ($ millions) Net income Investment Free cash flow 1.0 0 2020 2021 1.0 2.0 1.0 2022 2023 2024 1.0 2.0 3.2 3.7 4.0 1.2 1.4 2.3 1.4 2.6 Phoenix's recovery will be complete by 2024, and there will be no further growth in net income or free cash flow. 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.) Answer is complete and correct. Present value $ 24.48 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.) Answer is complete and correct. Price per share $ 2.04 c. Confirm that the expected rate of return on Phoenix stock is exactly 9% in each of the years from 2020 to 2024. (Hint: First, calculate the PV of all future cash flows starting in each year. Round your answer to 2 decimal places.) Answer is complete but not entirely correct. Years Present Value Rate of Return 2020 $ 6.22 x 9.00 % 2021 $ 5.30 X 9.00 % 2022 $ 3.62× 9.00 % 2023 $ 1.84 x 9.00 % 2024 $ 0.00 9.00 %
Phoenix Corp. faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made in 2019 are as follows: ($ millions) Net income Investment Free cash flow 1.0 0 2020 2021 1.0 2.0 1.0 2022 2023 2024 1.0 2.0 3.2 3.7 4.0 1.2 1.4 2.3 1.4 2.6 Phoenix's recovery will be complete by 2024, and there will be no further growth in net income or free cash flow. 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.) Answer is complete and correct. Present value $ 24.48 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.) Answer is complete and correct. Price per share $ 2.04 c. Confirm that the expected rate of return on Phoenix stock is exactly 9% in each of the years from 2020 to 2024. (Hint: First, calculate the PV of all future cash flows starting in each year. Round your answer to 2 decimal places.) Answer is complete but not entirely correct. Years Present Value Rate of Return 2020 $ 6.22 x 9.00 % 2021 $ 5.30 X 9.00 % 2022 $ 3.62× 9.00 % 2023 $ 1.84 x 9.00 % 2024 $ 0.00 9.00 %
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
None
Transcribed Image Text:Phoenix Corp. faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made in 2019 are as
follows:
($ millions)
Net income
Investment
Free cash flow
1.0
0
2020 2021
1.0 2.0
1.0
2022 2023 2024
1.0
2.0
3.2 3.7 4.0
1.2 1.4
2.3
1.4
2.6
Phoenix's recovery will be complete by 2024, and there will be no further growth in net income or free cash flow.
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.)
Answer is complete and correct.
Present value
$
24.48
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.)
Answer is complete and correct.
Price per share
$
2.04
c. Confirm that the expected rate of return on Phoenix stock is exactly 9% in each of the years from 2020 to 2024. (Hint: First,
calculate the PV of all future cash flows starting in each year. Round your answer to 2 decimal places.)
Answer is complete but not entirely correct.
Years
Present Value
Rate of Return
2020
$
6.22 x
9.00
%
2021
$
5.30 X
9.00
%
2022
$
3.62×
9.00
%
2023
$
1.84 x
9.00
%
2024
$
0.00
9.00
%
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 2 images
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education