Determining the free cash flow growth

Assignment Help Finance Basics

Reference no: EM132466177

Bynum and Crumpton, a small jewelry manufacturer, has been successful and has enjoyed a positive growth trend. Now B&C is planning to go public with an issue of common stock, and it faces the problem of setting an appropriate price for the stock. The company and its investment banks believe that the proper procedure is to conduct a valuation and select several similar firms with publicly traded common stock and to make relevant comparisons.

Several jewelry manufacturers are reasonably similar to B&C with respect to product mix, asset composition, and debt/equity proportions. Of these companies, Abercrombe Jewelers and Gunter Fashions are most similar. When analyzing the following data, assume that the most recent year has been reasonably "normal" in the sense that it was neither especially good nor especially bad in terms of sales, earnings, and free cash flows. Abercrombe is listed on the AMEX and Gunter on the NYSE, while B&C will be traded in the NASDAQ market.

Company data Abercrombe Gunter B&C

Shares outstanding 5 million 12 million 500,000

Price per share $32.00 $51.00 NA

Earnings per share $2.20 $3.13 $2.60

Free cash flow per share $1.63 $2.54 $1.90

Book value per share $17.00 $23.00 $19.00

Total assets $120 million $326 million $11.5 million

Total debt $35 million $50 million $2 million

B&C is a closely held corporation with only 500,000 shares outstanding. Free cash flows have been low and in some years negative due to B&C's recent high sales growth rates, but as its expansion phase comes to an end, B&C's free cash flows should increase. B&C anticipates the following free cash flows over the next 5 years:

Year 1 2 3 4 5

FCF $1,000,000 $1,050,000 $1,208,000 $1,329,000 $1,462,000

A. After Year 5, free cash flow growth will be stable at 7% per year. Currently, B&C has no nonoperating assets, and its WACC is 12%. Using the free cash flow valuation model, estimate the (1) horizon value, (2) intrinsic value of operations, (3) intrinsic value of equity, and (4) intrinsic per share price. Do not round intermediate calculations. Write out your answer completely. For example, 5 million should be entered as 5,000,000. Round your answers for the value of equity to the nearest dollar and for the value of equity per share to the nearest cent.

(1) Horizon value $

(2) Intrinsic value of operations $

(3) Intrinsic value of equity $

(4) Intrinsic per share price $

Reference no: EM132466177

Questions Cloud

Personal brand development project : Demonstrating a command of all of the branding concepts taught via this class, develop and describe your personal brand development plan.

What is the theoretical 3-month futures price : The S&P 500 spot is 2,271.31 and it is expected to pay a dividend yield of 3%. The risk-free rate is 4% per annum continuously compounded.

CPCCBC4003A - Select and Prepare a Construction Contract : CPCCBC4003A - Select and Prepare a Construction Contract Assignment Help and Solution, Unity School of Education, Australia. Explain the term 'occupancy permit'

What is npv if the firm investment is entitled to immediate : Bottoms Up Diaper Service is considering the purchase of a new industrial washer. It can purchase the washer for $6,900 and sell its old washer for $2,100.

Determining the free cash flow growth : After Year 5, free cash flow growth will be stable at 7% per year. Currently, B&C has no nonoperating assets, and its WACC is 12%.

Create responsibility matrix for the roles mentioned : Create an organizational chart for the project SA 2.0. Create a responsibility matrix for the roles mentioned in the case.

Quality management programs : Apply the principles of one of the three quality programs you have researched from your readings to your organization

What type of project learning method does gpps constitute : What type of project learning method does the GPPS constitute? Is the knowledge management method handled well?

Federal rules of civil procedure went into effect : At the end of 2006, a new edition of the Federal Rules of Civil Procedure (FRCP) went into effect.

User Account

All Pages