Ask Question
23 December, 16:49

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) 52.1 68.6 78.3 74.4 81.1

After then, 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%:

A. Estimate the enterprise value of Heavy Metal.

B. If Heavy Metal has no excess cash, debt of $304 million, and 41 million shares outstanding, estimate its share price.

+5
Answers (1)
  1. 23 December, 17:14
    0
    Enterprise value of Heavy Metal = $1,080.766

    Share price = $18.945 per unit

    Explanation:

    The value of a firm is the present value of the free cash flow discounted at the weighted average cost of capital

    Year PV

    1 52.1 * 1.14^ (-1) = 45.70175439

    2 68.6 * 1.14^ (-2) = 52.40073869

    3 78.6 * 1.14^ (-3) = 53.05276117

    4 74.4 * 1.14^ (-4) = 44.05077264

    5 81.1 * 1.14^ (-5) = 42.12079868

    Year and beyond

    81.1 * 1.04 / (0.14-0.04) = 843.44

    Total value = 45.70 + 52.40+53.052 + 44.050 + 42.120 + 843.44 = 1080.766826

    Enterprise value of Heavy Metal = $1,080.766

    Share price = Total value - Debt value / number of shares

    = (1,080.766 - 304) / 41 million units = $18.945 per unit

    Share price = $18.945 per unit
Know the Answer?
Not Sure About the Answer?
Find an answer to your question 👍 “Heavy Metal Corporation is expected to generate the following free cash flows over the next five years. Year 1 2 3 4 5 FCF ($million) 52.1 ...” 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