Answered step by step
Verified Expert Solution
Question
1 Approved Answer
20 21 5 Discount Factor Present Value of FCF 22 NPV 23 24 2a 25 i risk free rate (10-year Treasury Yield) 4.20% 26
20 21 5 Discount Factor Present Value of FCF 22 NPV 23 24 2a 25 i risk free rate (10-year Treasury Yield) 4.20% 26 ii equity beta 27 iii expected market risk premium 28 29 30 rE 2b S&P or Moody's Rating 0.5 4.00% 6.20% 31 rD A+ 4.20% 32 33 34 Cash & Short Term Investments 35 ST Debt & Current Portion LT Debt 2021 Units (Make sure they're consistent!) 50346.00 USD millions 92130.00 USD millions 36 Long-Term Debt 126064.00 USD millions 37 Net Debt 38 39 Shares Outstanding 167848.00 USD millions 1377.83 USD millions 40 41 3b Stock Price 180.25 USD millions 42 Market Value of Equity 248353.86 USD millions 43 3c Enterprise Value 416201.86 USD millions 44 45 4 WACC 46 47
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started