Use the assumed discount rate of 10% to value the firm and assume that the 5th...

Transcribed Image Text:

Use the assumed discount rate of 10% to value the firm and assume that the 5th year cash flow will carry into the future. Projected Outpatient Clinic Cash Flows: Year 1 Year 2 Year 3 Year 4 Year 5 Net Income $3,000 $3,750 $4,400 $5,059 $5,875 $1,240 $1,520 $1,990 $2,300 $2,584 Depreciation Working $ 675 $675 $775 $875 $974 Capital Capital $5,000 $4200 $1200 $800 $540 Expenditures Free Cash $(1,435) $395 $4,415 $5,684 $6,495 Flows Outpatient Clinic Valuation: PV of Cash Flows Year 1 Year 2 Year 3 Year 4 Year 5 Present Value or Residential Value Cash flows after Year 5 Total Value Amount PV Factor PV Use the assumed discount rate of 10% to value the firm and assume that the 5th year cash flow will carry into the future. Projected Outpatient Clinic Cash Flows: Year 1 Year 2 Year 3 Year 4 Year 5 Net Income $3,000 $3,750 $4,400 $5,059 $5,875 $1,240 $1,520 $1,990 $2,300 $2,584 Depreciation Working $ 675 $675 $775 $875 $974 Capital Capital $5,000 $4200 $1200 $800 $540 Expenditures Free Cash $(1,435) $395 $4,415 $5,684 $6,495 Flows Outpatient Clinic Valuation: PV of Cash Flows Year 1 Year 2 Year 3 Year 4 Year 5 Present Value or Residential Value Cash flows after Year 5 Total Value Amount PV Factor PV