5. Cebec Discounted Cash Flow- Use the following information for the question. 10 pts Triton Private Equity Fund is considering the purchase of 100% of the common equity of Sebes Social Media, a young growing company. After much study, Triton management projects Cebes will produce the following accounting results for the next three years in millions). Cebes Social Media Forecast (millions, US$) Year 1 2 3 TV Revenues 120.0 30.0 40.0 Cash Operating Expenses 17.0 25.0 32.0 Depreciation Expense (non-cash) 1.0 1.5 2.0 Increase in working capital 0.5 1.5 1.5 Capital expenditures 1.0 1.0 2.0 Corporate income tax rate 30% 30% 30% Debt principal repayment 0.0 0.5 1.0 Interest expense on total debt 10.0 10.8 10.6 A. What is the "free cash flow to equity" in each year? Triton will sell the equity of Cebec at the end of year 3 for $45.0 million. (terminal value). B. In your opinion, what is a reasonable price to pay for the equity of Cebec? Please show your calculations to receive credit. See the next page for important information 5. Cebec Discounted Cash Flow- Use the following information for the question. 10 pts Triton Private Equity Fund is considering the purchase of 100% of the common equity of Sebes Social Media, a young growing company. After much study, Triton management projects Cebes will produce the following accounting results for the next three years in millions). Cebes Social Media Forecast (millions, US$) Year 1 2 3 TV Revenues 120.0 30.0 40.0 Cash Operating Expenses 17.0 25.0 32.0 Depreciation Expense (non-cash) 1.0 1.5 2.0 Increase in working capital 0.5 1.5 1.5 Capital expenditures 1.0 1.0 2.0 Corporate income tax rate 30% 30% 30% Debt principal repayment 0.0 0.5 1.0 Interest expense on total debt 10.0 10.8 10.6 A. What is the "free cash flow to equity" in each year? Triton will sell the equity of Cebec at the end of year 3 for $45.0 million. (terminal value). B. In your opinion, what is a reasonable price to pay for the equity of Cebec? Please show your calculations to receive credit. See the next page for important information