1. Business
  2. Business Management
  3. you are a senior financial analyst of a firm based...

Question: you are a senior financial analyst of a firm based...

Question details

You are a senior financial analyst of a firm based in Melbourne. You have been assigned with the task of training interns who recently joined your firm on how to use the free cash flow model to estimate the value of a company. You have collected data on the following data: 

Year

page1image18656

2019

2020

2021

page1image23072page1image23392

2022

2023

Long-term Debt ($M)

45000

page1image28352

46,000

47,333

48,667

page1image31816page1image32136

50,000

Profits ($M, after tax)

10,000

16,000

18,000

21,000

24,000

Interest ($M, after tax)

page1image39688

878

900

950

page1image44104page1image44424

950

975

Working Cap ($M)

8,000

page1image49120

11,000

14,000

20,000

page1image52584page1image52904

23,000

Depreciation ($M)

25,000

26,000

27,000

28,000

29,000

Cap Spending ($M)

page1image60328

24,150

27,767

page1image64296page1image64616

31,383

35,000

Cost of equity

 

0.112

0.110

0.113

0.115

WACC

 

0.100

0.110

0.110

0.120

Number of equity shares (Million)

2,000

       

Terminal growth rate

0.06

       

Using the information you have collected above, perform calculations to explain to interns as to how the following are calculated:

i. Free cash flow to firm

ii. Free cash to equity

iii. Value of the firm according to the free cash flow to firm method

iv. Value of the firm according to the free cash flow to equity method

v. Estimated price of an equity share according to the free cash flow to firm method and the free cash flow to equity method

Solution by an expert tutor
Blurred Solution
This question has been solved
Subscribe to see this solution