Discounted Cash Flow Valuation Presented below are data for Alto Audio: | | Forecast Year | | | | | | | :------------------------ | :------------ | :---- | :---- | :---- | :---- | :------ | | | 1 | 2 | 3 | 4 | 5 | Terminal | | No. of outstanding shares | 500 | 500 | 500 | 500 | 500 | 500 | | Terminal year growth rate | | | | | | 5% | | Cost of common equity | 10% | 10% | 10% | 10% | 10% | 10% | | Net income | $82 | $98 | $114 | $131 | $150 | $169 | | Beginning of year common equity | $711 | $747 | $784 | $823 | $864 | $907 | | Free cash flow to common equity | $46 | $60 | $75 | $92 | $110 | $117 | Compute the value of a share of Alto common stock using the discounted cash flow method. Do not round your computations until your final answer. Round final answer to two decimal places. $ 0
Added by Pablo F.
Close
Step 1
The cost of common equity is 10%, so the discount rate is 0.10. $PV_1 = \frac{46}{(1+0.10)^1} = \frac{46}{1.1} = 41.81818$ $PV_2 = \frac{60}{(1+0.10)^2} = \frac{60}{1.21} = 49.58678$ $PV_3 = \frac{75}{(1+0.10)^3} = \frac{75}{1.331} = 56.34861$ $PV_4 = Show more…
Show all steps
Your feedback will help us improve your experience
Adi S and 66 other Principles of Accounting educators are ready to help you.
Ask a new question
Labs
Want to see this concept in action?
Explore this concept interactively to see how it behaves as you change inputs.
Recommended Videos
River Enterprises has $500 million in debt and 22 million shares of equity outstanding. Its excess cash reserves are $17 million. They are expected to generate $210 million in free cash flows next year with a growth rate of 2% per year in perpetuity. River Enterprises' cost of equity capital is 13%. After analyzing the company, you believe that the growth rate should be 3% instead of 2%. How much higher (in dollars) would the price per share be if you are right? If the growth rate is 2%, the price per share is $ . (Round to the nearest cent.)
Adi S.
FlyingBirds Corp. is expected to generate the following free cash flows (FCF) over the next 3 years: Year FCF (i million) 131 2 98 3 145 After that, the FCF's are expected to grow at the industry average of 5% per year. Using the discounted FCF model and an after-tax weighted average cost of capital of 16%, what is the present value of FlyingBird's equity (assuming the market value of its debt is $550 million and the company has no cash holdings)? A) $615.4 mil B) $271.3 mll C) $834.1 mil D) $1165.4 mil E)Â $979.6Â mll
Breanna O.
Derry Corp. is expected to have an EBIT of $2.1 million next year. Increases in depreciation, the increase in net working capital, and capital spending are expected to be $165,000, $80,000, and $120,000, respectively. All are expected to grow at 18 percent per year for four years. The company currently has $10.4 million in debt and 750,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3 percent indefinitely. The company’s WACC is 8.5 percent, and the tax rate is 21 percent. What is the price per share of the company’s stock?
Akash M.
Recommended Textbooks
Horngren’s Cost Accounting
Cost Accounting A Managerial Emphasis
Principles of Accounting Volume 1: Financial Accounting
Transcript
Watch the video solution with this free unlock.
EMAIL
PASSWORD