Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. completed analysis for dcf method (dollars in mill

Completed analysis for DCF method (dollars in millions) Discount rate CAPM rate (r) Exit value...

80.2K

Verified Solution

Question

Finance

Completed analysis for DCF method (dollars in millions) Discount rate CAPM rate (r) Exit value Exit value NPV: Forecast period FCFs PV of FCFs TV TV growing perpetuity (g = 5%) PV of TV Total NPV XXX Expected NPV (50% Prob. of Success) 50% of XXX Equity stake 30/Expected NPV 2011 2012 2013 2014 2015 2016 2017 Revenue 137 198 260 335 425 525 EBITDA 38.84 60.12 76.7 98.85 125.35 157.85 EBIT 38.16 59.13 75.4 97.18 123.23 155.23 Interest Expense 0 0 0 0 0 0 Net Income 26.71 41.39 52.78 68.02 86.26 108.66 Free Cash Flow 20.39 32.26 40.8 52.58 66.67 84.46 1 2 3 4 5 6

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

Mechanical Engineering
1.2K views

I wish to use a B-type thermocouple to measure a temperature of 16000C. I am using...

Mechanical Engineering
1.2K views

14. (i) For a turning operation that entails ideal conditions, it is desirable to have both the...

Algebra
1.2K views

A Ferris wheel at a carnival has a diameter of 60 feet Suppose it turns...

Accounting
1.2K views

An activity-based cost (ABC) driver applies factory overhead to products or services according to the:...

Accounting
1.2K views

How can two companies with identical P & L statements (identical profitablity) at year end...

Accounting
1.2K views

A summary of Oriole Auto Parts Company's transactions and the effects of each on the...

Accounting
1.2K views

Question 6 Not complete. Marked out of 16.67 Date Inventory Costing Methods and the Periodic...

Accounting
1.2K views

Exercise 13-12 (Algo) Volume Trade-Off Decisions [LO13-5] Benoit Company produces three products-A, B, and C,...

Accounting
1.2K views

Riverbed Inc. follows IFRS and is adjusting and correcting its books at the end of...

Accounting
1.2K views

Which of the following items is NOT a separately stated item of a qualifying S...

Accounting
1.2K views

The following is the introductory paragraph, and the Basis for Qualified Opinion paragraph for Fast...

Accounting
1.2K views

Please answer in Trial Balance in clear explanation! please quick 1 Kawabata...