The forecast for Discomfort’s free cash flows for next year is provided in the table. Assume that free cash flow is paid at the end of each year and we are at the beginning of a year. Last year’s values are for the year end yesterday. Analysts expect Discomfort’s cash flow to remain constant at next year’s level in perpetuity. The WACC for Discomfort is 8%. What is the fair price for Discomfort’s shares today? Selected Financial Information Discomfort Inc. ($000s)   Last Year Next Year Sales 743,203 934,978 Depreciation 13,543 20,401 EBIT 90,453 119,787 Tax Rate, T 34.8% 34.8% Net Working Capital -64200 -61662 Net Property and Equipment 43,850 79,356 Long-Term Debt 14,216 15,263 Shares Outstanding 20,000 20,000 Round your answer to the nearest cent.

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
icon
Related questions
icon
Concept explainers
Topic Video
Question

The forecast for Discomfort’s free cash flows for next year is provided in the table. Assume that free cash flow is paid at the end of each year and we are at the beginning of a year. Last year’s values are for the year end yesterday. Analysts expect Discomfort’s cash flow to remain constant at next year’s level in perpetuity. The WACC for Discomfort is 8%. What is the fair price for Discomfort’s shares today?

Selected Financial Information

Discomfort Inc.

($000s)

 

Last Year

Next Year

Sales

743,203

934,978

Depreciation

13,543

20,401

EBIT

90,453

119,787

Tax Rate, T

34.8%

34.8%

Net Working Capital

-64200

-61662

Net Property and Equipment

43,850

79,356

Long-Term Debt

14,216

15,263

Shares Outstanding

20,000

20,000

Round your answer to the nearest cent.

Expert Solution
steps

Step by step

Solved in 3 steps with 4 images

Blurred answer
Knowledge Booster
Stock Valuation
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
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
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…
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