- UID
- 223338
- 帖子
- 443
- 主题
- 48
- 注册时间
- 2011-7-11
- 最后登录
- 2013-9-11
|
86#
发表于 2012-3-31 14:24
| 只看该作者
The following table provides background information on a per share basis for TOY, Inc., in the year 0:Current Information | Year 0 | Earnings | $5.00 | Capital Expenditures | $2.40 | Depreciation | $1.80 | Change in Working Capital | $1.70 |
TOY, Inc.'s, target debt ratio is 30% and has a required rate of return of 12%. Earnings, capital expenditures, depreciation, and working capital are all expected to grow by 5% a year in the future.In year 1, what is the forecasted free cash flow to equity (FCFE) for TOY, Inc.?
Earnings = 5 × 1.05 = 5.25, capital expenditures = 2.4 × 1.05 = 2.52, deprecation = 1.8 × 1.05 = 1.89, change in working capital = 1.7 × 1.05 = 1.785, FCFE = Earnings per share − (Capital Expenditures − Depreciation)(1 − Debt Ratio) − (Change in working capital)(1 − Debt Ratio) = 5.25 − (2.52 − 1.89)(1 − 0.3) − (1.785)(1 − 0.3) = 3.56.
What is the value of TOY, Inc.'s, stock given the above assumptions?
The value of the stock = FCFE1 / (r − gn) = 3.56 / (0.12 − 0.05) = 50.86. |
|