Ask question

Ask question

All categories

1 year ago

15

Decker Tires' free cash flow was just FCF0 = $1.32. Analysts expect the company's free cash flow to grow by 30% this year, by 10

% in Year 2, and at a constant rate of 5% in Year 3 and thereafter. The WACC for this company 9.00%. Decker has $4 million in short-term investments and $14 million in debt and 1 million shares outstanding. What is the best estimate of the stock's current intrinsic price?a. $31.59b. $32.65c. $33.75d. $34.87e. $35.99

1 answer:

Alborosie1 year ago

6 0

Answer:

d. $34.87

Explanation:

We need to calcualte the value of the company. This is done by addingthe present vbalue of the future free cash flow of the firm.

FCF0 = 1.32 (current accounting period)

FCF 1.32 + 30% = 1.716

FCF2 FCF1 + 10% = 1.716 x 1.1 = 1.8876‬

FCF3 FCF + 5% = 1.8876 x 1.05 = 1.98198‬

From here after we use the gordon model:

$\frac{divends}{return-growth} = Intrinsic \: Value$

WACC = 9%

grow = 5%

we use FCF instead of dividends: 1.98198

$\frac{1.98198}{0.09-0.05} = Intrinsic \: Value$

Value of the future cash flow 49,5495

Now, as this are in the future we must adjust using the present value of a lump sum:

$\frac{1.716}{(1 + 0.09)^{1} } = PV$

PV 1.5743

$\frac{1.8876}{(1 + 0.09)^{2} } = PV$

PV 1.5888

$\frac{49.5495}{(1 + 0.09)^{2} } = PV$

PV 41.7048

Total: 1.5743 + 1.5888 + 41.7048 = 44,8679‬

Now we adjust for shrot term investment and debt outstanding:

vresent value of the future cash flow 44,8679‬

short term investment: 4.0000

debt outstanding <u> (14.000) </u>

Net: 34.8679

You might be interested in

Agnes pays state income tax equal to 3.75% of her federal taxable income. She pays federal income tax equal to 28.4% of her fede

max2010maxim [7]

____________________________________________________

Answer:

Your answer would be D). $2,040.00

____________________________________________________

Explanation:

To find the state income tax in this situation, we would need to be doing a lot of multiplying and dividing in order to get our answer.

We would use this equation:

t = px

t = Total paid

p = percentage

x = unknown

In this case, we would need to find what x is.

Let's give you the equation:

15,449.60 = 28.4x

We would need to get x by itself, so we would divide by 28.4. But first, we would need to move the decimal place from 28.4 2 times to the left, so we would be dividing by .284

$\frac{15449.60}{.284} = 54,400$

Now, that;;s the federal income tax, but we have to find the state income tax. We would use 54,400 and miltiply it by 3.75 (move 2 decimal places to the left to get 0.0375).

$54,400*0.0375= 2,040$

Agnes payed <u>$2,040</u> in state income tax.

D). $2,040 should be your FINAL answer.

____________________________________________________

8 0

1 year ago

A random sample of 81 automobiles traveling on a section of an interstate showed an average speed of 60 mph. The distribution of

rjkz [21]

Answer:

so correct option is c. 1.51

Explanation:

given data

random sample n = 81

average speed x = 60 mph

standard deviation σ = 13.5 mph

interval estimate μ = 86.9%

to find out

the value of the z

solution

we have given μ = 86.9%

so we get here z critical value for the confidence level = 86.9 %

we will use here standard normal table

so z value for 86.9% is 1.51

so correct option is c. 1.51

4 0

1 year ago

Sarah is planning a party at a party hall. The meal option is $50 per person and includes the hall for free. The hall-only optio

Tomtit [17]

Answer:

meal option is cheaper with total cost = $2000 and hall only option is total cost $2700

Explanation:

given data

The meal option = $50 per person.

Hall free = $ 0 per person

total guest = 40

hall-only option = $1,500

external caterer = $30 per person

solution

when we go for meal option than hall free so total cost will be as

total cost = total guest × $50 per person

total cost = 40 × $50

total cost = $2000

and

when we go for hall only option than total cost will be

total cost = total guest × external caterer charge + hall-only option

total cost = 40 × $30 + $1500

total cost = $2700

so

meal option is cheaper with total cost = $2000 and hall only option is total cost $2700

4 0

2 years ago

With 100 employees on staff, your company's insurance company recommended an online two-hour seminar each employee should watch

Helga [31]

Answer:

$7,000

Explanation:

The insurance company will actually save some money, but I doubt that your company does. We can assume that the seminar will be paid by the insurance company and it costs $15,000. After watching that seminar, accidents should decrease by 25% of an equivalent to = $88,000 x 25% = $22,000

Since the insurance company will save $22,000 with the seminar and the cost of the seminar is $15,000, its net gain = $22,000 - $15,000 = $7,000

6 0

1 year ago

A customer buys a $1,000 par reverse convertible note with a 1 year maturity and a 6% coupon rate. At the time of purchase, the

USPshnik [31]

Answer:

As the knock-in was reach, it will receive the original investment plus the coupon yield: 1,060

Explanation:

<u>At maturity</u>

Because the knock-in was achieved, the customer can pick to recieve stock or cash

when the contract was made, the stock price was 50 so 1,000 are equivalent to:

1,000 / 50 = 20 shares

we multiply this by the market price.

20 x 25 = 500

between 500 in stocks and 1,000 in cash it will prefer 1,000

Then, the interest will be:

1,000 x 6% = 60

3 0

1 year ago