Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which the FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 11%. Year 1 FCF= -$11 Year 2 FCF= $17 Year 3 FCF= $45. a) What is Dantzler's horizon, or continuing value? b) What is the firm's market value today? Assume that Dantzler has zero non-operating assets. c) Suppose Dantzler has $112.60 of debt and 25 shares of stock outstanding. What is your estimate of the current price per share?
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: Part A-C:Calculation of Horizon Value Firm, Value today and Current Share Price:The horizon value is…
Q: Kinkead Inc. forecasts that its free cash flow in the coming year, i.e., at t = 1, will be −$10…
A: Value of Firm = FCF1/(1+WACC)^1 +FCF2/(1+WACC)^2 +Terminal Flow/(1+WACC)^2 FCF1 = -$10 million FCF2…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: a)The below expression can be used to calculate horizon value:
Q: 11) see picture
A: Formulas: Horizon value = FCF3(1+g)/r - g Market value = FCF/1+R + FCF2/(1+r)^2 + FCF3/(1+r)^3 +…
Q: Company is planning its operations for next year, and as its CFO, you will need to forecast the…
A: Additional funds needed: AFN = (Last year total assets / Last years sales)* Change in sales - (Last…
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: Your firm is evaluating a project that should generate revenue of P4,600 in year one, P5,200 in year…
A: Future value of any deposits is the sum total of each cash flow compounded at required rate of…
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: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: WACC = 12% Growth rate from year 4 = 4% FCFs: Year FCF 1 -11 2 15 3 56
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: A model that helps to evaluate the value of the firm by discounting the future cash flow of the firm…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: Using Gordon's growth perpetuity method: Terminal…
Q: Gere Furniture forecasts a free cash flow of $40 million in Year 3, i.e., at t = 3, and it expects…
A: In the Given question we are required to calculate the terminal value of operations in millions at t…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: The weighted average cost of capital (WACC) is a method of calculating a firm's cost of capital in…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: The value of the firm can be computed using the present value of its Free cash flows(FCF).
Q: The Seattle corporation has been presented with an investment opportunity that will yield cash flow…
A: Payback period is a method of evaluating project. It shows time period under which cost of the…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: Horizon value of a security is the present value at a future point in time of all future cash…
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: Brans Co. is considering a $270,000 investment, which will provide net returns of $110,000,…
A: Payback period: The payback period is the minimum period of time in which an initial investment of…
Q: You will apply the concepts of company valuation that you have just learned to determine whether…
A: In this, the intrinsic value per share is computed, and then that value is compared with the market…
Q: Acquirer Company’s management believes that there is a 60% chance that Target Company’s FCFF will…
A: Calculation of expected value of Target Company: Answer: Expected value is $94,909,218.48
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: You expect Apple Corporation to generate the following free cash flows over the next five years:…
A: Enterprise value is the value of the firm consisting of the stock, debt, and preferred share.…
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: 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: Consider the case of Morose Otter Hydraulic Manufacturers Inc.: Morose Otter Hydraulic Manufacturers…
A: MOROS OTTER HYDRAULIC MANUFACTURERS INC C D E F Year Cash flow PVIF Present value 6…
Q: A company’s most recent free cash flow was $600 and is expectedto grow at a constant rate of 4%…
A: Growth rate(g)=4%WACC=10%Recent cashflow(FCF0)=$600
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: Given data, FCF in year 1 (FCF1) = -$10 million FCF in year 2 (FCF2) = $22 million FCF in year 3…
Q: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A:
Q: The projected cash flow for the next year for Minesuah Inc. is $125,000, and FCF is expected to grow…
A: The value of the firm can be expressed using a different formulas. An organization may use the…
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: Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following…
A: a) Horizon value of Dantzler Corporation can be computed as : Horizon value=FCF3×(1+growth…
Q: Suppose a company’s most recent free cash flow (i.e., FCF0) was $100 million and is expected to grow…
A: FCF0 = $100 million Growth rate (g) = 5% WACC (r) = 15%
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: Acquirer Company's management believes that there is a 60% chance that Target Company's FCFF will…
A: Value at 60% probability: Formulas:
Q: You forecast the future cash flow of Jaffe Ltd, a young growing company. You expect fast growth…
A: In Discounted Cash-Flow analysis, value of entity can be computed by discounted all expected inflows…
Q: Fauji Fertilizer Corporation expects to generate following free cashflows in coming 5 years.…
A: Cost of capital = 13% Growth Rate = 3% Computation of terminal value =Free cash flows year…
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: Dozier Corporation is a fast-growing supplier of office products. Analysts project the following FCF…
A: Present value is the present worth of any sum of money to be received in the future at a specified…
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…
Q: Acquirer Company's management believes that there is a 60% chance that Target Company's FCFF will…
A: Horizon value of a company is the present value of all the future cash flows. Horizon value is…
Q: Your firm is evaluating a project that should generate revenue of P4,600 in year one, P5,200 in year…
A: Required return = 12% Semi annual rate = 12%/2 = 6% Year Revenue 1 4600 2 5200 3 5900 4…
Q: The Netflix Corporation's cash flow from operations before interest and taxes was $5.25 milion in…
A: Calculation of Price per share:The price per share is $9.39.Excel Spreadsheet:
Q: Dozier Corporation is a fast-growing supplier of office products. Analysts project the following…
A: Here, To Find: Part 1. Horizon value =? Part 2. Current value of operations =? Part 3. Intrinsic…
Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following
a) What is Dantzler's horizon, or continuing value?
b) What is the firm's market value today? Assume that Dantzler has zero non-operating assets.
c) Suppose Dantzler has $112.60 of debt and 25 shares of stock outstanding. What is your estimate of the current price per share?
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
- Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 7% rate. Dantzler's WACC is 13%. Year ° 1 2 3 FCF (5 millions) $9 $26 $53 a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round Intermediate calculations. Round your answer to two decimal places. $ million b. What is the firm's market value today? Assume that Dantzler has zero nonoperating assets. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places. $ million c. Suppose Dantzler has $126.80 million of debt and 6 million shares of stock outstanding. What is your estimate of the…Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 13%. Year 0 1 $ 2 3 FCF ($ millions) $12 $20 $60 a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places. $ million b. What is the firm's market value today? Assume that Dantzler has zero nonoperating assets. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places. million c. Suppose Dantzler has $91.50 million of debt and 14 million shares of stock outstanding. What is your estimate of the…Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dantzler's WACC is 16%. HIH Year 1 2 3 FCF (S millions) - $15 $33 $59 a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places. million b. What is the firm's market value today? Assume that Dantzler has zero nonoperating assets. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places. million c. Suppose Dantzler has $129.60 million of debt and 23 million shares of stock outstanding. What is your estimate of…
- Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 4% rate. Dantzler's WACC is 12%. Year 0 1 2 3 FCF ($ millions) $-11 $15 $56 What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places.$ million What is the firm's market value today? Assume that Dantzler has zero nonoperating assets. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round intermediate calculations. Round your answer to two decimal places.$ million Suppose Dantzler has $95.80 million of debt and 36 million shares of…Dantzler Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 6% rate. Dantzler's WACC is 15%. Year FCF ($ millions) $ $ 0 393.56 $ million 1 a. What is Dantzler's horizon, or continuing, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. - $14 million 2 $21 3 b. What is the firm's value today? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $13,550,000 should be entered as 13.55. Do not round your intermediate calculations. $60 c. Suppose Dantzler has $68 million of debt and 28 million shares of stock outstanding. What is your estimate of the current price per share? Round your answer to two decimal places. Write out your…Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows during the next 3 years, after which FCF is expected to grow at a constant 7.40% rate. Dozier's WACC is 11.40%. Year 01 2 10 FCF ($ millions) a. What is Dozier's horizon, or continuing, value? b. What is the firm's value today? 3 20 30 c. Suppose Dozier has $200 million of debt and 100 million shares of stock outstanding. What is your estimate of the current price per share?
- Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFS) during the next 3 years, after which FCF is expected to grow at a constant 10% rate. Dozier's weighted average cost of capital is WACC = 16%. Year 2 $30 Free cash flow (millions of dollars) a. What is Dozier's horizon value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. million $ 1 -$20 $40 $ b. What is the current value of operations for Dozier? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. million $ c. Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share? Do not…Dozier Corporation is a fast-growing supplier of office products. Analyst project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7 percent rate. WACC= 13 percent. Year : 0 1 2 3 FCF(RM Millions): NA - RM 20 RM 30 RM 40 (i) What is Dozier’s terminal, or horizon, value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3) (ii) What is the firm’s value today? (iii) Suppose Dozier has RM 100 million of debt and 10 million shares of stock outstanding. What is your estimate of the price per share?You are building a free cash flow to the firm model. You expect sales to grow from $1 billion for the year that just ended to $1.15 billion five years from now. Assume that the company will not become any more or less efficient in the future. Assume that the company will grow at a constant rate for 5 years, and then at a constant rate of 2.334672% for year 6 and onward after that. Use the following information to calculate the value of the equity on a per-share basis. a. Assume that the company currently has $300 million of net PP&E. b. The company currently has $100 million of net working capital. c. The company has operating margins of 12 percent and has an effective tax rate of 28 percent. d. The company has a weighted average cost of capital of 11 percent. This is based on a capital structure of two-thirds equity and one-third debt. e. The firm has 2 million shares outstanding. Do not round intermediate calculations. Round your answer to the nearest cent. $
- Kinkead Inc. forecasts that its free cash flow in the coming year, i.e., at t = 1, will be -$18 million, but its FCF at t = 2 will be $40 million. After Year 2, FCF is expected to grow at a constant rate of 5% forever. If the weighted average cost of capital is 14%, what is the firm's value of operations, in millions? Year: 1 2 Free cash flow: ($18) $40 (Round your answer to 2 decimal places.)Shabbona Partners expects to have free cash flows of $38,950,000 next year, and free cash flows are expected to grow at a constant rate of 3% per year. If the firm's WACC is 9% per year, what is the value of Shabbona's operations?Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 5% rate. Dozier's weighted average cost of capital is WACC = 15%. Year 1 2 3 Free cash flow (millions of dollars) -$20 $30 $40 What is Dozier's horizon value? (Hint: Find the value of all free cash flows beyond Year 3 discounted back to Year 3.) Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. $ million What is the current value of operations for Dozier? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. $ million Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the intrinsic price per share?…