Ask Question
22 December, 06:37

Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($ million) 53 68 78 75 82 After 5 years, the free cash flows are expected to grow at the industry average of 4% per year. Using the discounted free cash flow model and a weighted average cost of capital of 14%: Estimate the enterprise value of Heavy Metal. If Heavy Metal has no excess cash, debt of $300 million, and 40 million shares outstanding, estimate its share price.

+2
Answers (1)
  1. 22 December, 06:41
    0
    Enterprise Value of Heavy Metal = $820

    Share price of Heavy Metal = $9.53

    Explanation:

    Base on the scenario been describe in the question, we can use the following method to solve the given problem.

    a) Terminal Value

    = 82 / (14% - 4%) = $820

    Enterprise Value of Heavy Metal

    Terminal Value = 53 / 1.14 + 68/1.14^2 + 78 / 1.14^3 + (75 + 820) / 1.14^4 = $681

    b) Share price of Heavy Metal

    = (Enterprise value + cash - Debt) / Shares outstanding

    Share price of Heavy Metal = (681 + 0 - 300) / 40 = $9.53
Know the Answer?
Not Sure About the Answer?
Find an answer to your question 👍 “Heavy Metal Corporation is expected to generate the following free cash flows over the next five years: Year 1 2 3 4 5 FCF ($ million) 53 ...” in 📗 Business if the answers seem to be not correct or there’s no answer. Try a smart search to find answers to similar questions.
Search for Other Answers