What is your estimate of firewall enterprise value

Reference no: EM131974953

Question: Firewall Technologies is a privately-held developer of anti-virus and network security software. As part of your growth strategy, in late 2016 you initiate discussions with Firewall's founder about the possibility of acquiring the business at the end of 2016. You are trying to value Firewall using a discounted free cash flow (FCF) approach.

(a) To estimate Firewall's cost of capital, you obtain the following data on its closest publicly-traded competitor. This competitor is also a developer of anti-virus and network security software and has no other businesses:

Total Debt Market Value: $400 million

Number of shares of common stock: 80 million

Stock price per share: $15.00

Beta of equity: 1.20

The competitor's debt is highly rated and its debt beta is zero. Your contacts on Wall Street tell you that the expected return on the market portfolio is 10% for the foreseeable future. The current risk-free rate for long-term investments is 4%. Use the data provided to estimate the cost of capital that should be used to discount Firewall's free cash flows. Assume that the CAPM holds.

(b) Suppose you forecast free cash flows for Firewall of $30 million in 2017 and of $40 million in 2018. After 2018, you expect its free cash flows to grow at a 5% rate forever. What is your estimate of Firewall's enterprise value at the end of 2016?

Reference no: EM131974953

Questions Cloud

Identify and discuss your personal and professional strength : SNPG950 Reflection for Practice Autumn - Identify and discuss your personal and professional strengths and areas for improvement and to demonstrate

Stockholder equity to pay its bills for time : A company use some of its stockholder’s equity to pay its bills for a time.

How many months will it be before he pays off the card : how many months will it be before he pays off the debt? how many months will it be before he pays off the card?

What is the appropriate rejection region for hypothesis test : What is the appropriate rejection region for this hypothesis test?

What is your estimate of firewall enterprise value : Suppose you forecast free cash flows for Firewall of $30 million in 2017 and of $40 million in 2018. After 2018, you expect its free cash flows to grow at a 5%.

Determine the rejection region-test statistic-state : State hypothesis, determine the rejection region, test statistic, state conclusion, and interpret the result.

What would the net annual savings be : What would the net annual savings be if the service were adopted? (Use 365 days a year. Do not round intermediate calculations and round your answer.

What is the npv of the expansion : A firm has a capital structure of 40% debt and 60% equity. Debt can be issued at a return of 10%, while the cost of equity for the firm is 15%.

Perform a port test on the server your computer is using : Use a website called Shields Up to elaborate your answer to the question above. Perform a port test on the server your computer is using for networking.

User Account

All Pages