Cash Flow Data 2018-4.9 2019-5.95 2020-8.65 2021-10.25 2022-11 Terminal 4% growt
ID: 2806445 • Letter: C
Question
Cash Flow Data
2018-4.9 2019-5.95 2020-8.65 2021-10.25 2022-11 Terminal 4% growthrate-11.35
Present Valuevaious TV sesumptions 4% perp Capitaliz growth NOPATSasital 0.04 4% perp Captalze Book 17% 18% 19% 17% 16% 19% of PV attributable to TV Calculate the terminal values, Present values, and % of PV attributable to TV Suggest an offer price to purchase the clinic 4% perp Capitaize Book growth NORAIcital Ir the balance sheet cash account is $3M and Long Term debt is $414, what impact does this have on your offer price? 17% 18% 19%Explanation / Answer
terminal 4% growth rate -11.35 PV Terminal value Cash Flow data 17% 18% 19% Cash Flow data 17% 18% 19% 2018 4.9 4.19 4.15 4.12 2018 4.9 0.512153 0.511709 0.511265 2019 5.95 4.35 4.27 4.20 2019 5.95 0.603299 0.602775 0.602253 2020 8.65 5.40 5.26 5.13 2020 8.65 0.837674 0.836947 0.836222 2021 10.25 5.47 5.29 5.11 2021 10.25 0.976563 0.975716 0.97487 2022 11 9.40 9.32 9.24 2022 11 1.041667 1.040763 1.039861 TV = (FCFn x (1 + g)) / (WACC – g) -11.35 Where: TV = terminal value FCF = free cash flow g = perpetual growth rate of FCF WACC = weighted average cost of capital
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.