# Dozier Corporation - Terminal value & Equity Valuation

Dozier Corporation is a fast-growing supplier of office products. Analysts project the following free cash flows (FCFs) during the next 3 years, after which FCF is expected to grow at a constant 7 percent rate. Dozier's cost of capital is WACC = 13%.

Time 1 2 3

Free Cash Flows ($ millions) -$20 -$30 -$40

a. What is Dozier's terminal, or horizon, value? (Find the value of all free cash flows beyond Year 3 discounted back to Year 3

b. What is the current value of operations for Dozier?

c. Suppose Dozier has $10 million in marketable securities, $100 million in debt, and 10 million shares of stock. What is the price per share?

Â© BrainMass Inc. brainmass.com March 4, 2021, 6:06 pm ad1c9bdddfhttps://brainmass.com/business/issuing-equity/dozier-corporation-terminal-value-equity-valuation-29381

#### Solution Preview

Terminal value = FCF4/(r-g)

FCF4=Free cash flow for year 4

r=13%

g=7%

Terminal value=40*(1+0.07)/(0.13-0.07)=$713.33 ...

#### Solution Summary

This problem deals with the security valuation and specifically looking into the equity valuation. First, we calculate the terminal value / horizon value for Dozier Corporation. Then we estimate the value of its operation and finally we calculate the price per share. Provides mathematical formula and explanation.