Question
Luthor Corp. is expected to generate a free cash flow (FCF) of $14,950.00 million this year...
Luthor Corp. is expected to generate a free cash flow (FCF) of $14,950.00 million this year (FCF, - $14,950.00 million), and the FCF is expected to grow at a rate of 23.80% over the following two years (FCF, and FCF). After the third year, however, the FCF is expected to grow at a constant rate of 3.54% per year, which will last forever (FCF). Assume the firm has no nonoperating assets. If Luthor Corp.'s weighted average cost of capital (WACC) is 10.62%, what is the current total firm value of Luthor Corp.? (Note: Round all intermediate calculations to two decimal places.) $45,566.77 million $351,735.68 million $380,653.63 million $293,113.07 million Luthor Corp.'s debt has a market value of $219,835 million, and Luthor Corp. has no preferred stock. If Luthor Corp. has 150 million shares of common stock outstanding, what is Luthor Corp.'s estimated intrinsic value per share of common stock? (Note: Round all intermediate calculations to two decimal places.) $488.52 $1,465.57 $487.52 $537.37
Answers
1)
FCF1 = 14,950
FCF2 = 14,950 (1 + 0.238) = 18,508.1
FCF3 = 18,508.1 (1 + 0.238) = 22,913.0278
FCF4 = 22,913.0278 (1 + 0.0354) = 23,724.14898
Value at year 3 = FCF4 / required rate - growth rate
Value at year 3 = 23,724.14898 / 0.1062 - 0.0354
Value at year 3 = 23,724.14898 / 0.0708
Value at year 3 = 335,086.85
Current total firm = 14,950 / (1 + 0.1062)1 + 18,508.1 / (1 + 0.1062)2 + 22,913.0278 / (1 + 0.1062)3 + 335,086.85 / (1 + 0.1062)3
Current total firm = $293,113.07 million
2)
Intrinsic value = (293,113.07 - 219,835) / 150
Intrinsic value = $488.52
Similar Solved Questions
1 answers
What types of information can be found on this patient's detail screen? Select all that apply....
What types of information can be found on this patient's detail screen? Select all that apply. Demographic information Facility Patient’s socioeconomic status Administrative information Patient Type Patient’s vital statistics (height, weight, temp, etc.) Visit characteristics Financi...
1 answers
Can you help me fill out the table im confused O.N . NaOCI (5%) O NUNH...
can you help me fill out the table im confused O.N . NaOCI (5%) O NUNH NaOH isocyanate intermediate Figure 1. Reaction Scheme. Prelab Report Objectives (2 pts): Describe the central objectives of this experiment. Describe one learning outcome you expect to have gained at the end of this experimen...
1 answers
1. Name the various parts of a DC machine and give their function. 2. A four-pole...
1. Name the various parts of a DC machine and give their function. 2. A four-pole de machine with a lap wound armature has a total of 652 armature conductors with an armature resistance of 0.1502. When run as a generator on open circuit at a speed of 400rpm, the armature terminal voltage is 262V. Ea...
1 answers
(12 marks) Shown below are structural diagrams for six pairs of molecules. From the list of...
(12 marks) Shown below are structural diagrams for six pairs of molecules. From the list of Tour terms given below, choose the single term that best describes cach pair and write it on the line below the pair of structures. Note that a term may be used more than once necessary. enantiomers diastereo...
1 answers
1)Consider a nation that produces baseball mitts and soccer balls. The following table shows the possible...
1)Consider a nation that produces baseball mitts and soccer balls. The following table shows the possible combinations of the two products(2 point). Baseball Mitts 0 2 4 6 8 Soccer Balls 30 24 18 100 (1)Suppose the current combination of two products is 4 baseball mitts and 18 soccer balls. Find an ...
1 answers
Explain how AP roles (which ones) could lead the effort to make or influence the change...
Explain how AP roles (which ones) could lead the effort to make or influence the change in policy or keep the policy the same and the impact in healthcare quality....
1 answers
Please help with steps thanks Select 'True False' or 'Cannot tell' for the following statements. True:...
please help with steps thanks Select 'True False' or 'Cannot tell' for the following statements. True: The current through the inductor always equals the current A charging/discharging the capacitor. True: Energy is dissipated in the resistor but not in either the capacitor or the i...
1 answers
Consider Figure 2.2-5b in the text which shows a manometer called a “differential” manometer. It is...
Consider Figure 2.2-5b in the text which shows a manometer called a “differential” manometer. It is used to measure pressure difference between two points or volumes. Derive the calibration equation for the pressure difference PA − PB. ܟܠܟ...
1 answers
8) A parallel-plate capacitor consists of two parallel, square plates that have dimensions 1.0 cm, by...
8) A parallel-plate capacitor consists of two parallel, square plates that have dimensions 1.0 cm, by 0 cm. If the plates are separated by 1.0 mm, and the space between them is filled with teflon, what is the capacitance? (The dielectric constant for teflon is 2.1.) A) 2.1 pF B) 0.89 pF C) 1.9 pF D)...
1 answers
What is the difference between the perfect tense and pluperfect tense?
What is the difference between the perfect tense and pluperfect tense?...
1 answers
2.11 Assume that registers X0 and X1 hold the values 0×8000000000000000 and 0×D000000000000000, respectively. 2.11.1 [5]...
2.11 Assume that registers X0 and X1 hold the values 0×8000000000000000 and 0×D000000000000000, respectively. 2.11.1 [5] <§2.4> What is the value of X9 for the following assembly code? ADD X9, X0, X1 2.11.2 [5] <§2.4> Is the result in X9 the desired result, or has t...
1 answers
Transform the system into a single equation of second-order x' = 31.21 - 3002 r'a =...
Transform the system into a single equation of second-order x' = 31.21 - 3002 r'a = 3001 - 3022 and find 21 and 22 that also satisfy the following initial conditions: x1(0) = 9 *20) = 3...
1 answers
Which of the following is not true of histone tails? They are capable of automodifications (they...
Which of the following is not true of histone tails? They are capable of automodifications (they can modify themselves). They protrude between the two DNA strands that supercoil around the nucleosome. They experience changes in net charge, shape, and other properties of histones in...
1 answers
A) For the common source amplifier below, calculate the small signal gain Av -Vo Vi (from the tra...
Please do part a only a) For the common source amplifier below, calculate the small signal gain Av -Vo Vi (from the transistor gate to the output node), the input resistance Rin, the output resistance Rout, and the overall voltage gain Gy Vo Vs (from the voltage source to the output node). Assume th...
1 answers
On December 31, 2021, Crane Company had 1,380,000 shares of $7 par common stock issued and...
On December 31, 2021, Crane Company had 1,380,000 shares of $7 par common stock issued and outstanding. At December 31, 2021, stockholders' equity had the amounts listed here. Common Stock Additional Paid-in Capital Retained Earnings $9,660,000 1,805,000 1,255,000 Transactions during 2022 and ot...
1 answers
Police sometimes measure shoe prints at crime scenes so that they can learn something about criminals....
Police sometimes measure shoe prints at crime scenes so that they can learn something about criminals. Listed below are shoe print lengths, foot lengths, and heights of males. Construct a scatterplot, find the value of the linear correlation coefficient r, and find the P-value of r. Determine whethe...
1 answers
Q1) Write a C function that allows the user to initialize a Tic-Tac-Toe board. The board...
Q1) Write a C function that allows the user to initialize a Tic-Tac-Toe board. The board is a 2D array of size 3x3. The function will set an id for each cell of the board starting from 1 and stop at 9. The function prototype is void InitializeBoard(&#...
1 answers
The stores sell ten different styles of yoga pants with identical unit costs and selling prices....
The stores sell ten different styles of yoga pants with identical unit costs and selling prices. A unit is defined as one pair of yoga pants. Each store has a manager who is paid a fixed salary. Individual salespeople receive a fixed salary and a sales commission. The company is trying to determine ...