Data for Mercy Inc is as follows; FCF= $10 million WACC= 10% FCF is expected to grow
Question:
Data for Mercy Inc is as follows;
FCF= $10 million
WACC= 10%
FCF is expected to grow at a constant rate of gL=5%
ST Investments = $20 million
Debt= $40 million
Preferred Stock= $10 million
Number of shares = 100,000
Mercy Inc, projected free cash flows are as follows
Year 1 FCF = $1 million
Year 2 FCF = $5 million
Year 3 FCF =$10 million
FCF grows at a constant rate of 5% after Year 3.
Question 1
(a) Assuming the WACC, ST Investment,Debt,Preferred Stock and number of shares from the data above,Calculate the expected Horizon Value of operations at Year 3?
(b) What is the Value of Operations for Mercy Inc based on the FCF projections above ?
(c) What is the Intrinsic Value of Equity to Common Stockholders and the Intrinsic Price per Share for Mercy Inc, based both sets of data above ?
Intermediate Financial Management
ISBN: 978-1285850030
12th edition
Authors: Eugene F. Brigham, Phillip R. Daves