Question: A B C D E F G H J K L 1234567 Given all the information provided, find the price per share. Assume there

A B C D E F G H J K L 1234567

A B C D E F G H J K L 1234567 Given all the information provided, find the price per share. Assume there is no debt in the capital structure. (in $ millions) 4 1 2 3 Sales 476.10 EBIT 123.79 535.61 136.58 4 5 589.17 618.63 637.19 147.29 151.56 152.93 Other Information Shares outstanding (in millions) 12.875 7 Taxes 37.14 40.97 44.19 45.47 45.88 Beta 1.25 8 Depreciation 32.37 35.89 38.30 38.97 38.23 Yield on 10yr treasury note 4.5% 9 Capex 33.33 36.42 38.30 38.36 38.23 Perpetual growth rate (year 6) 2.0% 10 11 12 13 14 15 16 012345 Ch. in NWC 9.03 3.27 2.95 1.62 1.02 Market risk premium 7.0% FCF 76.67 91.80 100.16 105.09 106.03 PV $67.70 $152.63 $235.49 $235.49 $310.98 $370.66

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

1. Calculate the cost of each capital component, after-tax cost of debt, cost of preferred, and cost of equity with the DCF method and CAPM method. 2. What do you estimate the company?s WACC? Please...

Complete the following problems from Chapter 12 in Financial Management: Theory and Practice : Chapter 12: Topics: Additional Funds Needed, Forecasted Statements and Ratios, Financing Deficits...

I need, I am working on GENERAL ELECTRIC AND UNITED TECHNOLOGIES CORP, I need help GE and UTC Financial Statements Forecast for the next 5 year using the attachment. Throughout this course you will...

hi I need those questions about the estimate of cost of capital and expansion scenario answered as soon as possible please thank you for your help -- - ---- - - -- - - -- - - - - - - - - --- --- i)...

hi I need those questions about the estimate of the cost of capital and expansion scenario answered as soon as possible please thank you for your help hi I need those questions about the estimate of...

Please show your work. A B C D E F G H J K L M N o F 1 Q1: 2 An important task in performing business valuations is normalizing the historical financial statements. (a). Using the information...

14.Link the live case with the Historical Analysis section in the Financial Model worksheet and complete the Valuation section. In the consensus case, what is the EBITDA excluding stock-based...

I have to calculate free cash flow and had incorrect on prior assignment. The guidance I received from the professor was: FCF = Net cash flow from operations - capital expenditures - cash paid for...

File Home Insert Page Layout Formulas Data Review View Help l3 Share D Comments X. Cut , , . u = 5, 3,, _' Z Autosum v A 'Q I] [a Calltlrl v 11 v A A : f v \"a WrapText General v X I Z? E Copy v ,...

I did the last excel sheet already. Having trouble with the others. Need guidance C Apache Airlines, A Privately Held X This case has the following road X M Inbox (936) - chelsea.collier.cc@ x +...

Investing can be an emotional roller-coaster depending on your risk preferences. Portfolio managers and financial analysts both encourage investors to be "in it for the long haul" and never rely on...

Discuss the implications of the European Unions decision to admit eastern European nations to the group.

Maximize the revenue function R ( x , y ) = - 6 x 2 6 x y - 4 y 2 9 0 x 6 0 y subject to the constraint x 2 y = 4 4 ( note that this same function was in the notes but with a different constraint ) ....

A stream of Liquid n-pentane flows at a rate of 50.4L/min into a heating chamber, where it evaporates into a stream of air 15% in excess of the amount needed to burn the pentane completely. The...

Predict the shape of the nitronium ion, NO from its Lewis structure and the VSEPR model. It has one Raman active vibrational mode at 1400 cm-1, two strong IR active modes at 2360 and 540 cm-1, and...

A 3-m boom is acted upon by the 4-kN force shown. Determine the tension in each cable and the reaction at the ball-and-socket joint at A. 1.8m 18m. 12 EN

A block of mass m is supported by two identical parallel vertical springs, each with spring stiffness constant k (Fig. 11-49). What will be the frequency of vibration?

Determine if the overhead allocated to the product relates to a single plantwide overhead rate method, multiple production department factory overhead rate method, or activity-based costing...

Titanic, again. Newspaper headlines at the time and traditional wisdom in the succeeding decades have held that women and children escaped the Titanic in greater proportion than men. Heres a table...

Entrepreneurial executives again. In some situations where the expected counts are too small, as in Exercise 36, we can complete an analysis anyway. We can often proceed after combining cells in some...

Religion. Asia is the largest and most populous continent and the birthplace of many different religions. A survey was conducted to determine the distribution of religions in two different Asian...