Consider the case of Morose Otter Hydraulic Manufacturers Inc.: Morose Otter Hydraulic Manufacturers Inc. is expected to generate a free cash flow (FCF) of $210,000 this year, and the FCF is expected to grow at a rate of 18% over the following two years (FCF2 and FCF3). After the third year, however, the company's FCFS are expected to grow at a constant rate of 8% per year, which will last forever (FCF4 - ). If Morose Otter's weighted average cost of capital (WACC) is 16%, complete the following table and compute the current value of Morose Otter's operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFS occur at the end of each year. Year CF PV(FCF,) FCF1 $181,034 V $184,156 ▼ $210,000 FCF2 $247,800 $292,404 V $315,796 ▼ $3,157,960 v FCF3 $187,331 FCF4 Horizon Value4- 00 $2,180,141 ▼ $3,081,485 ▼ Vop
Q: The MoMi Corporation's cash flow from operations before interest and taxes was $4.2 million in the…
A: Free cash flow is the cash flow which is available with the firm to distribute to the shareholders.…
Q: An investment is expected to generate net operating cash inflows of $25,000 per year for each of…
A: Internal rate of return is the rate at which present value of cash outflows is equal to present…
Q: Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next…
A: AFN =(A0/S0)ΔS − (L0/S0)ΔS − Profit margin × S1 × (1 − Payout Ratio) Last year's total assets =…
Q: UBTECH Robotics is expected to generate the following free cash flows over the next fiveyears. After…
A: Let Ci be the free cash flow (FCF) for year i.Please note that the question talks about forecast of…
Q: Josh purchased a new machine for his business. Josh expects to produce 80 products at P 100,000.00…
A: Cash flow is the flow of cash in entity. There can be inflow or outflow of cash depending upon the…
Q: A supermarket wants to allocate 1.25% as a bounce to reward the hardworking employees from the total…
A: Bonus % = 1.25% Sales in year 1 = 350,320 Sales in year 2 = 362,320 Annual Increase in sales/bonus =…
Q: aniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next…
A: We need to use additional funds needed (AFN) equation below AFN =AS0*∆S -LS0*∆S -P*S1*(R) Where…
Q: Consider the case of Morose Otter Hydraulic Manufacturers Inc.: Morose Otter Hydraulic Manufacturers…
A: Computation of the value of the common shares and the estimated intrinsic value per share is as…
Q: The cash flow associated with a stripper oil well is expected to be $4,000 in month one, $3,925 in…
A: Present value of cashflow = Cashinflows/(1+Interest rate) Given, Interest rate = 12% per year…
Q: Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next…
A: Additional Funding Needed (AFN): Funding is the fuel on which a business runs. A business can take…
Q: An investment is expected to generate cash flows of $20,000 next year (at time t=1), and $10,000 in…
A: Given: Year Particulars Amount 1 Cash inflows $20,000 2 Cash inflows $10,000 Growth rate…
Q: Praxis Corp. is expected to generate a free cash flow (FCF) of $12,975.00 million this year (FCF₁ =…
A: A)
Q: Galaxy Corp. is expected to generate a free cash flow (FCF) of $6,430.00 million this year (FCF₁ =…
A: Since you have asked multiple questions, we will solve the first question for you as per policy.…
Q: cash flow associated with a stripper oil well is expected to be $4,000 in month one, $3,925 in month…
A: Present value of cashflows = Cashinflows/(1+ Interest Rate) Equivalent uniform monthly cashflow =…
Q: Companies such as GE that have huge amounts of cash flow every day base their financial calculations…
A: Effective annual rate = ert - 1 Where, Effective annual rate = 25% e = exponential function r =…
Q: The business plan for KnowIt, LLC, a start-up company that manufactures portable multigas detectors,…
A: IRR Annual growth rate of growth that is estimated to be generated from an investment.
Q: You expect ATM Corporation to generate the following free cash flows over the next five years:…
A: A model that helps to evaluate the value of the firm by discounting the future cash flow of the firm…
Q: The expected Cash Flow From Assets of The Skate Shop for the next two years are $208,000 and…
A: Terminal value is the value which is assumed to be received due to a stable growth rate Formula for…
Q: An Analyst is evaluating Quickie Inc. and shared the following projected net cash flows for the next…
A: Compounded annual growth rate formula = Ending valueBegining value1/ no.of years -1…
Q: The net present value would be? ₱ 0.00 ₱ 114,114 ₱ 303,788 ₱ 129,250 ₱ 88,039 ₱ 108,063
A: Net Present Value: It is the present worth of the project's annual cash flows and initial cost. A…
Q: ABC Telecom Inc. is expected to generate a free cash flow (FCF) of $1,570.00 million this year (FCF₁…
A: ABC TELECOM INC C D E F Year Cash flow PVIF Present value 6 11.70% 7 1 1570.00…
Q: Lannie Industries is planning its operations for next year. Lannie Bells, the CEO, wants you to…
A: Changes in sales = Last year’s sale * Sales growth rate = 350 * 30% = 105 Current year sales =…
Q: Suppose you are asked to value a small start-up company that is expected to generate a Free Cash…
A: FCFF 1st year - $100 million 2nd year - $50 million and will increase by 15% per year till year 13…
Q: accounts
A: Formula to calculate AFN is: AFN = Increase in assets - Increase in liabilities - Increase in…
Q: The cash flow associated with a strip mining operation is expected to be $200,000 in year 1,…
A: Equivalent annual cash flow=$200,000-$20,000(A/G, 12%, 8)= 200,000 - 20,000 (2.9131)= $142,738
Q: WorldTrans Industries is planning its operations for next year. The CEO, wants you to forecast the…
A: AFN is the concept used in Business which are looking to expand its operations and influence. When a…
Q: A company’s most recent free cash flow was $270. The companyexpects to have a FCF in 1 year of $300,…
A: Value of the firm is calculated by using the following formula: OFCF/k - g Where OFCF is the…
Q: ou are applying the Discounted Cash Flow Model on AppleBanana Inc. The current sales of the company…
A: Current price of equity shares is calculated by Discounted cash flows model of valuation. Present…
Q: Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next…
A: Question is based on the concept of Finance
Q: Nugent Communication Corp. is investing $7,311,256 in new technologies. The company expects…
A: The discounted payback period is the time period in which the present value of future cash flows…
Q: The financial manager of the company SFT Inc. made the following forecasts concerning the free cash…
A: To find the residual value of the company in XX+4, we will use The Gordon Growth Model GGM model.…
Q: Lannie Industries is planning its operations for next year. Lannie Bells, the CEO, wants you to…
A: SOLUTION- FORECASTED SALES = LAST YEAR SALES * SALES GROWTH RATE .…
Q: The manager of a production system expects to spend $100,000 the first year with amounts increasing…
A: Expenditure in first year = 100,000 Increase in expenditure per year = 10,000 Income in first year…
Q: n, what is the AFN for the coming year? Dollars are in millions.
A: Information Provided: Sales = $350 Accounts payable = $40 Sales growth = 30% Notes payable = $50…
Q: A retail coffee company is planning to open 110 new coffee outlets that are expected to generate…
A: Answer: Calculation of the present value of the free cash flows: Formula, we will use here: Present…
Q: e cash flow associated with a stripper oil well is expected to be $4,000 in month one, $3,925 in…
A: First we need to compute the present value of cash flows using NPV function in excel. Then, we need…
Q: A company forecasts free cash flow in one year (i.e. FCF1) to be -$10 million and free cash flow in…
A: cash flow in 1 year=$10 million cash flow in 2 years=$20 million rate=4% W.A.C.C=14% Current value=?
Q: A start-up in the retail market plans to invest $200,000 in advertising in its first start-up and…
A: Present value annuity With annuity (PMT), interest rate (r) and period (n), the present value (PV)…
Q: The MoMi Corporation’s cash flow from operations before interest and taxes was $2.2 million in the…
A: Given information: EBIDTA $2.2 million Growth rate is 5% Tax rate is 35% Depreciation $210,000…
Q: Consider the case of Flying Cow Aviation Inc.: Flying Cow Aviation Inc. is expected to generate a…
A: To compute the intrinsic value per share, total value of firm is determined by determining the total…
Q: Nugent Communication Corp. is investing $8,501,547 in new technologies. The company expects…
A: The term payback period refers to the amount of time required for a project to recover its initial…
Q: Chachagogo, Inc. is planning its operations for next year, and the CEO wants you to forecast the…
A: As per Bartleby guidelines, more than 1 independent question has been asked. First question only…
Q: You are valuing a company using the WACC approach and have estimated that the free cash flows from…
A: WACC is 9% FCFF for next five year is $36.6, $40.1, $43.1 , $47.2 and $47.5 million. Cashflow…
Q: Luthor Corp. is expected to generate a free cash flow (FCF) of $14,950.00 million this year (FCF: =…
A: given, WACC = 3.54% FCF 1=14950 million FCF2= 14950 x (1+23.8%) = $18508.1 million (as it grows at…
Q: UBTECH Robotics is expected to generate the following free cash flows over the next fiveyears. After…
A: Discounted cash flow (DCF) method is a popular valuation technique. It discounts the future cash…
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
- Demo Inc. is expected to generate a free cash flow (FCF) of $6,155.00 million this year (FCF, = $6,155.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF, and FCF,). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF.). Assume the firm has no nonoperating assets. If Demo Inc.'s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of Demo Inc.? (Note: Round all intermediate calculations to two decimal places.) O $110,497.24 million O $18,577.33 million O $146,683.23 million O $132,596.69 million Demo Inc.'s debt has a market value of $82,873 million, and Demo Inc. has no preferred stock. If Demo Inc. has 750 million shares of common stock outstanding, what is Demo Inc.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) O $36.83 O $35.83 O $110.50 O $40.52Consider the case of Morose Otter Hydraulic Manufacturers Inc.: Morose Otter Hydraulic Manufacturers Inc. is expected to generate a free cash flow (FCF) of $210,000 this year, and the FCF is expected to grow at a rate of 18% over the following two years (FCF22 and FCF33). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 8% per year, which will last forever (FCF4 - ∞4 - ∞). If Morose Otter’s weighted average cost of capital (WACC) is 16%, complete the following table and compute the current value of Morose Otter’s operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year. Year CFtt PV(FCFtt) FCF11 $210,000 $181,034 FCF22 $247,800 $184,156 FCF33 $292,404 $187,331 FCF44 $315,796 Horizon Value4- ∞4- ∞ $3,157,960 $2,180,141 Vopop = $3,081,485…Consider the case of Flying Cow Aviation Inc.: Flying Cow Aviation Inc. is expected to generate a free cash flow (FCF) of $1,180,000 this year, and the FCF is expected to grow at a rate of 14% over the following two years (FCF22 and FCF33). After the third year, however, the company’s FCFs are expected to grow at a constant rate of 6% per year, which will last forever (FCF4 - ∞4 - ∞). If Flying Cow’s weighted average cost of capital (WACC) is 12%, complete the following table and compute the current value of Flying Cow’s operations. Round all dollar amounts to the nearest whole dollar, and assume that the firm does not have any nonoperating assets in its balance sheet and that all FCFs occur at the end of each year. Year CFtt PV(FCFtt) FCF11 $1,180,000 FCF22 FCF33 FCF44 Horizon Value4- ∞4- ∞ Vopop = Flying Cow’s debt has a market value of $16,875,959, and Flying Cow has no preferred stock in its…
- Demo Inc. is expected to generate a free cash flow (FCF) of $8,715.00 million this year (FCF1 = $8,715.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF2 and FCF). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF4). Assume the firm has no nonoperating assets. If Demo Inc.'s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of Demo Inc.? (Note: Round all intermediate calculations to two decimal places.) $156,455.46 million $26,304.04 million $207,691.99 million $187,746.55 million Demo Inc.'s debt has a market value of $117,342 million, and Demo Inc. has no preferred stock. If Demo Inc. has 600 million shares of common stock outstanding, what is Demo Inc.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) $64.19 $71.71 $ 65.19 $195.57ABC Telecom Inc. is expected to generate a free cash flow (FCF) of $1,910.00 million this year (FCF, = $1,910.00 million), and the FCF is expected to grow at a rate of 19.00% over the following two years (FCF, and FCF). After the third year, however, the FCF is expected to grow at a constant rate of 2.10% per year, which will last forever (FCF). Assume the firm has no nonoperating assets. If ABC Telecom Inc.'s weighted average cost of capital (WACC) is 6.30%, what is the current total firm value of ABC Telecom Inc.? (Note: Round all intermediate calculations to two decimal places.) $6,060.06 million $72,959.93 million. $71,811.25 million $60,799.94 million ABC Telecom Inc.'s debt has a market value of $45,600 million, and ABC Telecom Inc. has no preferred stock. If ABC Telecom Inc. has 675 million shares of common stock outstanding, what is ABC Telecom Inc.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) $22.52…Galaxy Corp. is expected to generate a free cash flow (FCF) of $6,430.00 million this year (FCF₁ = $6,430.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Galaxy Corp.’s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of Galaxy Corp.? (Note: Round all intermediate calculations to two decimal places.) $153,236.96 million $115,434.20 million $19,407.34 million $138,521.04 million Galaxy Corp.’s debt has a market value of $86,576 million, and Galaxy Corp. has no preferred stock. If Galaxy Corp. has 450 million shares of common stock outstanding, what is Galaxy Corp.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal…
- Lex Corp. is expected to generate a free cash flow (FCF) of $4,555.00 million this year (FCF, = $4,555.00 million), and the FCF is expected to grow at a rate of 21.40% over the following two years (FCF, and FCF,). After the third year, however, the FCF is expected to grow at a constant rate of 2.82% per year, which will last forever (FCF.). Assume the firm has no nonoperating assets. If Lex Corp.'s weighted average cost of capital (WACC) is 8.46%, what is the current total firm value of Lex Corp.? (Note: Round all intermediate calculations to two decimal places.) $132,100.10 million $110,083.42 million O $14,162.05 million O $136,545.92 million Lex Corp.'s debt has a market value of $82,563 million, and Lex Corp. has no preferred stock. If Lex Corp. has 525 million shares of common stock outstanding, what is Lex Corp.'s estimated Intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) O $157.26 O $57.66 O $51.42 O $52.42Acme Inc. is expected to generate a free cash flow (FCF) of $12,365.00 million this year (FCF₁ = $12,365.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Acme Inc.’s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of Acme Inc.? (Note: Round all intermediate calculations to two decimal places.) $266,378.12 million $294,677.06 million $221,981.77 million $37,320.65 million Acme Inc.’s debt has a market value of $166,486 million, and Acme Inc. has no preferred stock. If Acme Inc. has 675 million shares of common stock outstanding, what is Acme Inc.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) $246.65…Globex Corp. is expected to generate a free cash flow (FCF) of $145.00 million this year (FCF₁ = $145.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF2 and FCF3). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF4). Assume the firm has no nonoperating assets. If Globex Corp.'s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of Globex Corp.? (Note: Round all intermediate calculations to two decimal places.) O $2,603.11 million O $3,123.73 million O $437.64 million O $3,455.59 million Globex Corp.'s debt has a market value of $1,952 million, and Globex Corp. has no preferred stock. If Globex Corp. has 375 million shares of common stock outstanding, what is Globex Corp.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) O $1.74 O $0.74 $1.91
- Luthor Corp. is expected to generate a free cash flow (FCF) of $6,415.00 million this year (FCF₁ = $6,415.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Luthor Corp.’s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of Luthor Corp.? (Note: Round all intermediate calculations to two decimal places.) A.) $152,879.38 million B.) $115,164.84 million C.) $19,362.07 million D.) $138,197.81 million Luthor Corp.’s debt has a market value of $86,374 million, and Luthor Corp. has no preferred stock. If Luthor Corp. has 675 million shares of common stock outstanding, what is Luthor Corp.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to…Praxis Corp. is expected to generate a free cash flow (FCF) of $12,975.00 million this year (FCF₁ = $12,975.00 million), and the FCF is expected to grow at a rate of 21.40% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 2.82% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If Praxis Corp.’s weighted average cost of capital (WACC) is 8.46%, what is the current total firm value of Praxis Corp.? (Note: Round all intermediate calculations to two decimal places.) a. $376,289.47 million b. $388,953.45 million c. $313,574.56 million d. $40,340.86 million Praxis Corp.’s debt has a market value of $235,181 million, and Praxis Corp. has no preferred stock. If Praxis Corp. has 450 million shares of common stock outstanding, what is Praxis Corp.’s estimated intrinsic value per share of common stock? (Note: Round all…ABC Telecom Inc. is expected to generate a free cash flow (FCF) of $1,570.00 million this year (FCF₁ = $1,570.00 million), and the FCF is expected to grow at a rate of 25.00% over the following two years (FCF₂ and FCF₃). After the third year, however, the FCF is expected to grow at a constant rate of 3.90% per year, which will last forever (FCF₄). Assume the firm has no nonoperating assets. If ABC Telecom Inc.’s weighted average cost of capital (WACC) is 11.70%, what is the current total firm value of ABC Telecom Inc.? (Note: Round all intermediate calculations to two decimal places.) ABC Telecom Inc.’s debt has a market value of $21,139 million, and ABC Telecom Inc. has no preferred stock. If ABC Telecom Inc. has 675 million shares of common stock outstanding, what is ABC Telecom Inc.’s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.)