80.2K

Verified Solution

Link Copied!

Based on the information above, calculate the Value of operation, Acquisition Price and NPV. SHOW ALL WORK

Liabilities 839% s52412 562.259 Accounts Payable $77,852 $17,016 $15,533 $29,669 $43,436 s8716 Sg, 591 $11452 $11,194 3.57% Accrued Expenses $7,646 $22,324 $26,518 $33,159 $8.295 S11.307 S60.553 NOPAT EBIT (1-T) $15,102 S71,930 $20,996 $51,886 $89,945 s 126,207 Net Operating Working Capital $15,923 $142,716 $211,988 $28,971 $56,593 $83,000 $169,629 ANOWC $13,048 $27,622 $26,407 $43,207 s 16.509 26.813 2.459 $1402 $2,106 $11793 $1,778 $2.345 $3,144 $3.734 $4.670 Estimated Depreciation $10.588 s 12.578 Estimated Capital Expenditures $15,728 .s3425 -$13,969 -s9678 s4892 $36,599 36.273 s 36.428 FCF NOPAT ANOWC +Depr Cap. Expd Terminal value. $728,559 1 2 3 Expected Future Cash Flow WACC 12% S32.678 S28.917 Discounted Cash Flow $25,929 $518,574 Discounted terminal Value Total Discounted Cash Flow $606,098 Value of Operation Acquisition Price Liabilities 839% s52412 562.259 Accounts Payable $77,852 $17,016 $15,533 $29,669 $43,436 s8716 Sg, 591 $11452 $11,194 3.57% Accrued Expenses $7,646 $22,324 $26,518 $33,159 $8.295 S11.307 S60.553 NOPAT EBIT (1-T) $15,102 S71,930 $20,996 $51,886 $89,945 s 126,207 Net Operating Working Capital $15,923 $142,716 $211,988 $28,971 $56,593 $83,000 $169,629 ANOWC $13,048 $27,622 $26,407 $43,207 s 16.509 26.813 2.459 $1402 $2,106 $11793 $1,778 $2.345 $3,144 $3.734 $4.670 Estimated Depreciation $10.588 s 12.578 Estimated Capital Expenditures $15,728 .s3425 -$13,969 -s9678 s4892 $36,599 36.273 s 36.428 FCF NOPAT ANOWC +Depr Cap. Expd Terminal value. $728,559 1 2 3 Expected Future Cash Flow WACC 12% S32.678 S28.917 Discounted Cash Flow $25,929 $518,574 Discounted terminal Value Total Discounted Cash Flow $606,098 Value of Operation Acquisition Price

Answer & Explanation Solved by verified expert

See Answer