Problem Finance Re-Work
Problem 4-28 Valuing free cash flow
|
Phoenix Corp. faltered in the recent recession but is recovering. Free cash flow has grown rapidly. Forecasts made at the beginning of 2016 are as follows: |
|
($ millions) |
2017 |
2018 |
2019 |
2020 |
2021 |
|
Net income |
1.0 |
3.3 |
5.8 |
6.3 |
6.6 |
|
Investment |
1.0 |
2.3 |
2.5 |
2.7 |
2.7 |
|
Free cash flow |
0 |
1.0 |
3.3 |
3.6 |
3.9 |
|
|
|
Phoenix’s recovery will be complete by 2021, and there will be no further growth in free cash flow. |
|
a. |
Calculate the PV of free cash flow, assuming a cost of equity of 10%. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) |
|
Present value |
$ million |
|
b. |
Assume that Phoenix has 10 million shares outstanding. What is the price per share? (Do not round intermediate calculations. Round your answer to 2 decimal places.) |
|
Price per share |
$ |
|
c. |
What is Phoenix’s P/E ratio? (Do not round intermediate calculations. Round your answer to 2 decimal places.) |
|
P/E ratio |
|
|
|
|
32.40