Year 1 2 3 4 5 6 7 8 9 10 Asset value 10.00 11.20 12.54 14.05 15.31 16.69 18.19
ID: 2785618 • Letter: Y
Question
Year 1 2 3 4 5 6 7 8 9 10 Asset value 10.00 11.20 12.54 14.05 15.31 16.69 18.19 19.29 20.44 21.67 Earnings 1.20 1.34 1.51 1.69 1.84 1.92 2.00 2.03 1.64 1.73 Net investment 1.20 1.34 1.51 1.26 1.38 1.50 1.09 1.16 1.23 1.30 Free cash flow (FCF) 0.00 0.00 0.00 0.42 0.46 0.42 0.91 0.87 0.41 0.43 Return on equity (ROE) 0.12 0.12 0.12 0.12 0.12 0.115 0.11 0.105 0.08 0.08 Asset growth rate 0.12 0.12 0.12 0.09 0.09 0.09 0.06 0.06 0.06 0.06 Earnings growth rate 0.12 0.12 0.12 0.09 0.04 0.04 0.01 0.19 0.06What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) Year 1 2 3 4 5 6 7 8 9 10 Asset value 10.00 11.20 12.54 14.05 15.31 16.69 18.19 19.29 20.44 21.67 Earnings 1.20 1.34 1.51 1.69 1.84 1.92 2.00 2.03 1.64 1.73 Net investment 1.20 1.34 1.51 1.26 1.38 1.50 1.09 1.16 1.23 1.30 Free cash flow (FCF) 0.00 0.00 0.00 0.42 0.46 0.42 0.91 0.87 0.41 0.43 Return on equity (ROE) 0.12 0.12 0.12 0.12 0.12 0.115 0.11 0.105 0.08 0.08 Asset growth rate 0.12 0.12 0.12 0.09 0.09 0.09 0.06 0.06 0.06 0.06 Earnings growth rate 0.12 0.12 0.12 0.09 0.04 0.04 0.01 0.19 0.06
What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)
Explanation / Answer
PV(Business) = PV(Horizon value)+ PV(FCF)
Horizon value=
= ((FCF /1+1.10)+(FCF /1+1.10)^2+(FCF /1+1.10)^3+(FCF /1+1.10)^4+(FCF /1+1.10)^5+(FCF /1+1.10)^6+(FCF /1+1.10)^7+(FCF /1+1.10)^8+(FCF /1+1.10)^9+(FCF /1+1.10)^10))
=
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.