# STOCKS & BONDS

posted by .

Barrett Industries invests a large sum of money in R & D; as a result, it retains and reinvests all of its earnings. In other words, Barrett does not pay any dividends and it has no plans to pay dividends in the near future. A major pension fund is interested in purchasing Barrett's stock. The pension fund manager has estimated Barrett's free cash flows for the next four years as follows: \$3 million, \$6 million, \$10 million, and \$15 million. After the fourth year, free cash flow is projected to grow at a constant 7% Barrett's WACC is 12%, its debt and preferred stock total \$60 million, and it has 10 million shares of common stock outstanding. Required: a) Determine Barrett's enterprise value b) Estimate Barrett's price per share of common stock.

• STOCKS & BONDS -

Growth rate after 4 years = 7%
Cash flow for year 5 = \$15,000,000*1.07 = \$16,050,000
WACC = 12%
Value of free cash flows after year 4 at the end of 4 = \$16,050,000 / (0.12-0.07)
= \$16,050,000 / 0.05
= \$321,000,000
Free cash flow for year 4 = \$15,000,000+321,000,000 = \$336,000,000
Year 1 2 3 4
Total free cash flow \$3,000,000 \$6,000,000 \$10,000,000 \$336,000,000
PVIF12% 0.8929 0.7972 0.7118 0.6355
PV of free cash flow \$2,678,571 \$4,783,163 \$7,117,802 \$213,534,074
PV \$228,113,612

Enterprise value = Market capitalization - Cash and equivalents + Debt + Preferred stock
= \$228,113,612 + 60,000,000 = \$288,113,612

## Similar Questions

1. ### algebra 2

Suppose that you have received an unexpected inheritance of \$36,000. You have decided to invest the money by placing some of the money in stocks and some in bonds. To diversify, you decided that five times the amount in bonds should …
2. ### accounting

Mr. and Mrs. Garcia have a total of \$ 100,000 to be invested in stocks, bonds, and a money market account.The stocks have a rate of return of 12%/ year, while the bonds and the money market account pay 8% and 4%/ year, respec-tively. …
3. ### accounting

You can invest in 10 corporate bonds paying 7 percent interest 20 conservative stocks that pay substantial dividends(typically 5 percent of the stock price every year) and 30 growth oriented-technology stocks that pay no dividends. …
4. ### Finance

A person is considering buying the stock of two home health companies that are similar in all respects except the proportion of earnings paid out in dividends. Both companies are expected to earn \$6 per share in the coming year, but …
5. ### Finance

5. Next year, NPI expects net income of \$16 million. Its plans to reinvest 0.5 of its earnings and pay out the 0.5 as dividends. Its cost of equity capital of 12%. If NPI earns a 16% rate of return on the funds reinvested, what is …
6. ### Financing

A person is considering buying the stock of two home health companies that are similar in all respects except for the proportion of earnings paid out as dividends. Both companies are expected to earn \$6 per share in the coming year, …
7. ### buisness finance

Series Average return Standard Deviation Large-company stocks 10.7 % 19.3 % Small-company stocks 16.4 33.0 Long-term corporate bonds 6.2 8.4 Long-term government bonds 6.1 9.4 Intermediate-term government bonds 5.6 5.7 U.S. Treasury …
8. ### Statistics

One month before a recall election, a poll of 500 Wisconsin voters showed that 46% planned to vote for the Democratic challenger Tom Barrett and 45% planned to vote for Republican Governor Scott Walker. Undecided voters constituted …
9. ### linear equation

john invested \$4000 into stocks(s) and bonds(b). The stocks earned 7% interest. the bonds earned 9% interest. if the investment earned \$300, how much money did john have in stocks and bonds. my question- how do I write this formula …
10. ### Stats - Help!!!

One month before a recall election, a poll of 500 Wisconsin voters showed that 46% planned to vote for the Democratic challenger Tom Barrett and 45% planned to vote for Republican Governor Scott Walker. Undecided voters constituted …

More Similar Questions