Fi512 Dcf Valuation Assignment
1. [DCF Valuation and Ownership Concepts] The venture investors and founders of ACE Products, a closely held corporation, are contemplating merging the successful venture into a much larger diversified firm that operates in the same industry. ACE estimates its free cash flows that will be available to the enterprise next year at $5,200,000. Since the venture is now in its maturity stage, ACE’s free cash flows are expected to continue to grow at a 6 percent annual compound growth rate in the future. A weighted average cost of capital (WACC) for the venture is estimated at 15 percent. Interest-bearing debt owed by ACE is $17.5 million. In addition, the venture has surplus cash of $4 million. ACE currently has five million shares outstanding, with three million held by venture investors and two million held by founders. The venture investors have an average investment of $2.50 per share while the founders’ average investment is $.50 per share.
A. Based on the above information, estimate the enterprise value of ACE Products. What would be the value of the venture’s equity?
According to Chapter 9 of the text: the current value of a growing perpetuity is the next period’s cash flow (VCFT) divided by the spread between the assumed constant discount (r∞) and growth (g) rates:
Enterprise operating value would equal:
Enterprise next year at $5,200,000/ (WACC for the venture is estimated at 15 percent - expected to continue to grow at a 6 percent) 5,200,000 / (.15 - .06) = 57,777,777.78 or $57,777,778
Total entreprise value = $57,777,778 enterprise operating value + $4,000,0000 surplus cash = $61,777,778
Equity Value = $61,777,778 Total enterprise value - $17,500,000 interest bearing debt owed = $44,277,778
B. How much of the value of ACE would belong to the venture investors versus the founders? How much would the venture be worth on a per-share basis?
ACE currently has five million shares outstanding, with three million held by
A. Based on the above information, estimate the enterprise value of ACE Products. What would be the value of the venture’s equity?
According to Chapter 9 of the text: the current value of a growing perpetuity is the next period’s cash flow (VCFT) divided by the spread between the assumed constant discount (r∞) and growth (g) rates:
Enterprise operating value would equal:
Enterprise next year at $5,200,000/ (WACC for the venture is estimated at 15 percent - expected to continue to grow at a 6 percent) 5,200,000 / (.15 - .06) = 57,777,777.78 or $57,777,778
Total entreprise value = $57,777,778 enterprise operating value + $4,000,0000 surplus cash = $61,777,778
Equity Value = $61,777,778 Total enterprise value - $17,500,000 interest bearing debt owed = $44,277,778
B. How much of the value of ACE would belong to the venture investors versus the founders? How much would the venture be worth on a per-share basis?
ACE currently has five million shares outstanding, with three million held by