8 Copy%20of DCF FCF valuation Trux Ltd is a listed company in the heavy vehicle industry....

 

Transcribed Image Text:

8 Copy%20of DCF FCF valuation Trux Ltd is a listed company in the heavy vehicle industry. The market value of Trux Ltd's net debt is $800 million and the company has 250 million shares outstanding. Use this information to help answer the questions below. (a) An analyst has collected the following information and wants to estimate the value of Trux's shares using the discounted free cash flow (FCF) model: Trux's FCF was $100 million in year 0 (historical FCF in the year just passed). Trux expects its FCF to grow by 10% per year for the next three years (in year 1, year 2 and year 3). Trux expects its FCF to grow by 4% per year indefinitely thereafter. The cost of equity is 15%. • The cost of debt is 5%. • The weighted average cost of capital is 12%. Using the discounted free cash flow model and the information above, the the enterprise value of Trux is $ million. Note: Please provide your answer as an integer in $ million without commas in the format of xxxx (for example, if the answer is $1,234.56 million, type in 1235). (b) Suppose that a different analyst believes that the enterprise value of Trux Ltd is $2,000 million. According to this analyst the equity value per share of Trux Ltd is $ Note: Please provide your answer with two decimal points in the format of xx.xx (for example, if the answe is $1.234, type in 1.23). 8 Copy%20of DCF FCF valuation Trux Ltd is a listed company in the heavy vehicle industry. The market value of Trux Ltd's net debt is $800 million and the company has 250 million shares outstanding. Use this information to help answer the questions below. (a) An analyst has collected the following information and wants to estimate the value of Trux's shares using the discounted free cash flow (FCF) model: Trux's FCF was $100 million in year 0 (historical FCF in the year just passed). Trux expects its FCF to grow by 10% per year for the next three years (in year 1, year 2 and year 3). Trux expects its FCF to grow by 4% per year indefinitely thereafter. The cost of equity is 15%. • The cost of debt is 5%. • The weighted average cost of capital is 12%. Using the discounted free cash flow model and the information above, the the enterprise value of Trux is $ million. Note: Please provide your answer as an integer in $ million without commas in the format of xxxx (for example, if the answer is $1,234.56 million, type in 1235). (b) Suppose that a different analyst believes that the enterprise value of Trux Ltd is $2,000 million. According to this analyst the equity value per share of Trux Ltd is $ Note: Please provide your answer with two decimal points in the format of xx.xx (for example, if the answe is $1.234, type in 1.23).

Answer rating: 100% (QA)

a Enterprise value market value of equity market value of debt cash 800 million 800 million 0 m... View the full answer