You have looked at the current financial statements for Reigle Homes, Co. The company has an EBIT of $3,050,000 this year. Depreciation, the increase in net working capital, and capital spending were $235,000, $100,000, and $465,000, respectively. You expect that over the next five years, EBIT will grow at 16 percent per year, depreciation and capital spending will grow at 21 percent per year, and NWC will grow at 11 percent per year. The company has $17,100,000 in debt and 350,000 shares outstanding. You believe that sales in five years will be $18,690,000 and the price-sales ratio will be 2.3. The company’s WACC is 9.4 percent and the tax rate is 21 percent. What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Respuesta :

Answer:

$74.32

Explanation:

Year EBIT Depreciation NWC depex FCF

0 $ 3,190,000 $ 242,000 $ 107,000 $ 500,000 $ 1,549,000

1 $ 3,700,400 $ 292,820 $ 118,770 $ 605,000 $ 1,789,290

2 $ 4,292,464 $ 354,312 $ 131,835 $ 732,050 $ 2,065,906

3 $ 4,979,258 $ 428,718 $ 146,337 $ 885,781 $ 2,384,156

4 $ 5,775,940 $ 518,748 $ 162,434 $ 1,071,794 $ 2,750,084

5 $ 6,700,090 $ 627,686 $ 180,301 $ 1,296,871 $ 3,170,567

FCF = EBIT x (1 - tax) + Depreciation - NWC - depex

Let's forecast the EBIT, Depreciation, NWC and depex given their future growth rates.

FCF 6 = FCF5 x (1 + g) = 3,170,567 x (1 + 3.5%) = $3,281,537

Terminal Value of the firm, TV5 = FCF 6 / (r - g) = 3,281,537 / (9.1% - 3.5%) = $58,598,875

Firm Value today = NPV(rate, FCF1...FCF5+TV5) = NPV(9.1%, 1789290...3170567+58598875) = $47,114,985

Equity Value = 47,114,985 - 18,500,000 = $28,614,985

Stock Price = 28,614,985 / 385,000 = $74.32