Reference no: EM132594810
Bullseye Corp. does not pay dividends. As an analyst for the company, you are trying to assess the stock price and realize you cannot use the dividend discount model because of the lack of dividend payment. For the coming year, you estimate the following based upon past performance and current conditions:
EBIT of $500,000
Depreciation of $250,000
Tax rate of 21%
Change in NWC of $100,000
Capital Expenditures of $350,000
WACC=10.9%
Expected growth in free cash flows of: o Year 2 and Year 3: 10% o Year 4 and beyond: 5%
The company also has the following:
Market Value of Debt of $3,000,000
Excess Cash of $250,000
100,000 shares outstanding
What is the your estimate for Bullseye's stock price?