Explore BrainMass

# Dozier Corporation - Terminal value & Equity Valuation

This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

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?

© BrainMass Inc. brainmass.com March 4, 2021, 6:06 pm ad1c9bdddf
https://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.

\$2.49