Reference no: EM133098479
Question: The following table lists the Income statement and Balance sheet...
The following table lists the Income statement and Balance sheet for First American Furniture Company Income Statement 2017 2018
Balance Sheet 2017 2018
Revenue $516 $630
Current assets $350 $420
Depreciation 30 35
Prop, plant, & Equip. 500 520
Other operating costs 400 480
Total assets $850 $940
Income before taxes 86 115
Current liabilities 130 150 Taxes 30 40
Long-term debt 50 80
Net income 56 75
Total liabilities $180 $230
Dividends 20 26
Shareholders'' equity $490 $480
Earnings per share $0.56 $0.95
Total L and equity $850 $940 Dividend per share $0.20 $0.26
Capital expenditures 45 50 # of Common shares 100 100
You are a financial analyst at RBC.
Using the data above, you want to determine the value of First American Bank''s stock using the Free Cash Flow to Equity (FCFE) model. You believe that the company''s FCFE will grow at 40% for three years and 12% thereafter.
Capital expenditures, depreciation, working capital, and net debt are all expected to increase proportionately with FCFE. The required rate of return on equity is 15%.
Calculate the amount of FCFE per share for the year 2018.
Calculate Projected 2021 terminal value based on constant growth of 12%
Calculate the current value of a share of the stock based on the two-stage FCFE model.