Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1.Calculation of FCF EBIT 2. Net Operating Capital Cash Receivables Inventory Total Operating Assets Liabilites Payables Accruals Total Operating Liabilities. Operating Working Capital Change in

1.Calculation of FCF EBIT 2. Net Operating Capital Cash Receivables Inventory Total Operating Assets Liabilites Payables Accruals Total Operating Liabilities. Operating Working Capital Change in Operating Capital Net PPE Change in Net PPE Ac 3. Calculation the value of operations Weighted Average Cost of Capital Debts Equity a.Cost of Equity Growth Price Dividen paid No of shares DPS Revenue b. Cost of Debt Interest paid Debts Interest rate Perpetual Growth Rate 4. Horizontal value 5. Value of operations PV of horizon value PV of FCF Value of operations 2019 837,778 0 326,738 662,808 0 989,546 2019 436,970 281,308 718278 271268 5,699,567 0.95 9.27% 3.25% 2019 147368 4,354,247 3.38% Previous 2020 412,428 743960.00 2- 3% (Recommended) 46007542 617,294 630,264 0 Normal Growth rate Industry Growth rate 6.30% 0.10% 2019 2020 4,354,247 4716946 6,933,504 6,859,273 11,287,751 11576219 1,247,558 Normal Growth rate Industry Growth rate 8.5% -3.50% 133.3 243,013 257644411 2020 290,820 404,923 695

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Money Banking And Financial Markets

Authors: Laurence Ball

1st Edition

0716759349, 9780716759348

More Books

Students also viewed these Finance questions

Question

What is a proxy statement, and why is it important to the analyst?

Answered: 1 week ago