Answer to Question #20188 in Finance for Bob Sanders
You have the following data: FCF0 = $10 million; FCF1 = $15 million; FCF2 = $20 million; FCF3 = $25 million; free cash flow grows at a rate of 5% for year 4 and beyond. The weighted average cost of capital is 15%. Assume they have 40 million in debt and 10 million shares outstanding. Find the price per share.
Present value of FCF0-3 is PV=FCF0+FCF1/(1+0.15)+FCF2/(1+0.15)^2+FCF3/(1+0.15)^3=54.6 Then using formula for permanent growth we get value of all in flows which are expected to appear after FCF3 at moment of time t=3: PV3=FCF3/(0.15-0.05)=250. Than we discount it to the current time PV=PV3/(1+0.15)^3=164.4. Total value of all shares: TV=54.6+164.4-40=179 PPS=179/10=17.9 $ per share.
From a young age, our brains develop to the world around us, the environment we live in, and the people…
APPROVED BY CLIENTS
Great place. Affordable saved me multiple times through difficult times. I had a tough break up and couldn't complete my Comp Sci and Machine Learning. I'm an A+ student. I got sick and suicidal fell into depression. Had it done for me. A + in the class. The workers here floated me through 5 hard weeks of class when I just about dropped out.