Question

Year 1 2 3 4 5 Free Cash Flow ​$22 million ​$26 million ​$29 million ​$30 million ​$32 million General Industries is expected to generate the above free cash flows over the next five​ years, after which free cash flows are expected to grow at a rate of ​% per year. If the weighted average cost of capital is ​% and General Industries has cash of ​million, debt of ​million, and 80 million shares​ outstanding, what is General​ Industries' expected current share​ price?

Answer 1

$7.78

Step-by-step explanation:

Calculation to determine what is General Industriesʹ expected current share price

First step is to calculate the FCF6

FCF6 = $32 million × (1 + 0.05)

FCF6= $33.6 million

Second step is to calculate the V5

V5 = $33.6 million / (0.09 - 0.05)

V5= $840 million

Third step is to calculate V0 using financial calculator

V0 = 652.45 million

Now let calculate expected current share price

P0 = $(652.45 + 15 - 45) million / 80 million

P0 = $7.78

Therefore General Industriesʹ expected current share price is $7.78