Suppose Delta has the following forecasted free cash flows. After year 4, FCF is expected to...

Transcribed Image Text:

Suppose Delta has the following forecasted free cash flows. After year 4, FCF is expected to grow by 3% forever. The firm's discount rate is 13%. Delta has $300m in non-operating cash on its balance sheet. It has also issued 10m bonds, each with a market value of $840. If Delta has 45m shares outstanding, what is its share price today? Year 1 2 3 FCF (in millions) 1,100 1,500 1,000 1,200 Suppose Delta has the following forecasted free cash flows. After year 4, FCF is expected to grow by 3% forever. The firm's discount rate is 13%. Delta has $300m in non-operating cash on its balance sheet. It has also issued 10m bonds, each with a market value of $840. If Delta has 45m shares outstanding, what is its share price today? Year 1 2 3 FCF (in millions) 1,100 1,500 1,000 1,200