Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. assume wacc is 9%. tax rate is 32.1%. show the fr

assume wacc is 9%. tax rate is 32.1%. show the Free Cash Flow, Terminal...

60.1K

Verified Solution

Question

Finance

imageassume wacc is 9%. tax rate is 32.1%.

show the Free Cash Flow, Terminal Value and discounting calculations.

Exhibit 3 Mary Washington Pediatrics Atwood's Financial Forecast for Mary Washington Pediatrics (financial figures in thousands of US dollars) 2017 2016 0.5% 2018 5.0% 2019 5.0% 2020 5.0% 2021 3.0% 2022 3.0% 2023 2.0% 3.0% 70 Revenue growth Operating expenses/ revenue Net working capital Net equipment Depreciation Capital expenditures 57.4% 315.9 326.3 10.4 .4 4.1 57.4% 272.1 375.1 14.0 62.8 57.0% 214.2 415.1 20.0 60.0 56.5% 176.5 455.1 28.0 68.0 56.0% 181.9 475.1 37.0 57.0 54.0% 185.5 498.2 42.0 65.1 53.0% 189.2 484.2 42.9 28.9 53.0% 193.0 464.6 42.9 23.3 1,766 1,682 959 2,007 1,064 998 Net revenue Operating expenses Depreciation Physician salary Operating profit 1,602 920 14 500 168 20 28 1,854 1,038 37 579 200 1,910 1,031 42 596 240 1,967 1,043 43 614 268 43 525 178 551 189 626 274

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Algebra
1.2K views

When the number 1 is written as an exponential expression with a base of 4,...

Finance
1.2K views

Jerome Corp. bonds have 15 years to maturity an 8.75% coupon paid semi-annually and a $1,000 par value. The...

Finance
1.2K views

The calculation of after-tax cost of debt plays a role in managing capital costs. You have...

Biology
1.2K views

Read the excerpt from chapter 2 of Night by Elie Wiesel There was a woman...

Geometry
1.2K views

How can we conclude that a and bare perpendicular if a b 0 Select one...

Basic Math
1.2K views

A store is having a sale on trail mix and jelly beans. For 8 pounds...

Algebra
1.2K views

UNIT 2 HINT There is a common difference of 13 You are finding the TOTAL...

Accounting
1.2K views

Given the folliwing block diagram, of a cin engine tomperature system,...

Accounting
1.2K views

Which of the following statements regarding accounting information systems is false

Accounting
1.2K views

The capital expenditures budget is completed before the preparation of the cash budget. True or...

Accounting
1.2K views

Should a small business owner have a valuation even if they are not considering selling?

Finance
1.2K views

thank you! You are a shareholder in a corporation which has...