Microsoft Co. has the following projected sales, costs, net investment, and free cash flow in millions. The
Fantastic news! We've Found the answer you've been seeking!
Question:
Microsoft Co. has the following projected sales, costs, net investment, and free cash flow in millions. The anticipated growth rate in free cash flows after year 6 is 5% per year forever. There are 7.43 billion shares outstanding, and investors require a return of 8% on the company's stock and a comparable P/E ratio of 21. Calculate the company stock price using the P/E comparable approach to find the terminal value. (Round to 2 decimals)
($ in Billions) | 1 | 2 | 3 | 4 | 5 | 6 |
Sales | 232 | 244 | 256 | 269 | 282 | 296 |
Costs | 120 | 126 | 132 | 139 | 146 | 153 |
Taxes | 40 | 42 | 44 | 46 | 48 | 50 |
OCF (net income) | 72 | 76 | 80 | 84 | 88 | 92 |
Net investment | 50 | 53 | 55 | 58 | 61 | 64 |
FCF | 22 | 23 | 25 | 26 | 27 | 28 |
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date: