121 10 34 17 8522338 : B Description Valuation NOPAT FCF NWC Terminal Value Constant Growth FCF valuation model Value of Common Equity Enterprise Value Complete Business Value EPS P/E ratio Dividend Yield Di Gordon Growth Model fx Break-Even Analysis Break Even Unit Sales EBIT Total Revenue DOL DOL (altemate) DFL DFL (alternate) DCL DCL (altemale) DCL (allemate 2) Percent of Change Formula EBIT - Taxes NOPAT+ Depreciation - Capital Expenditures - A NWC Current Assets - Current Liabilities Terminal Value = FCF*(1+g)/(k-a) Value FCF*(1+9)/(kg) D Formulas D1 = Do* (1+g) Po=D1/(ks-a) or Enterprise Value + NWC-LT debt - Preferred Equity PV of cash flows + PV of Terminal Value Enterprise Value + Current Assets EPS= Net Income / Common shares outstanding P/E=Price per share / EPS Dividend yield = DI/P TR= price Quantity A EBIT/%4 Sales (Sales-VC)/(Sales-VC-FC) 46A NI/%4 EBIT EBIT/ (EBIT-Interest) Unit Sales FC/ (price - VC) EBIT = Sales-Variable Costs - Fix and EBIT (1-T) Costs ANI/A Sales DCL = DOL DFL (Sales-VC)/(