Answered step by step
Verified Expert Solution
Question
...
1 Approved Answer
A FCF estimation Before repurchse After repurchase begin{tabular}{l} EBIT Less: Tax Plus: Depreciation Plus: Deferred Tax hline Operating Cashflow Less:
A FCF estimation Before repurchse After repurchase \begin{tabular}{l} EBIT \\ Less: Tax \\ Plus: Depreciation \\ Plus: Deferred Tax \\ \hline Operating Cashflow \\ Less: CAEPX (Assuming NO CAPEX) \\ Less: Change of NWC (Assuming No Change of NWC) \\ FCF \end{tabular} 63,94623,8219,91422,49572,5340072,53463,94618,6299,91422,49577,7260077,726 Weighted Average Cost of Capital (from sheet TN4) 9.17% 8.72% Value of Firm using WACC (using perpertual cash flow formula) This is unlevered firm value (Vu) Value of firm using MMI with Taxes A FCF estimation Before repurchse After repurchase \begin{tabular}{l} EBIT \\ Less: Tax \\ Plus: Depreciation \\ Plus: Deferred Tax \\ \hline Operating Cashflow \\ Less: CAEPX (Assuming NO CAPEX) \\ Less: Change of NWC (Assuming No Change of NWC) \\ FCF \end{tabular} 63,94623,8219,91422,49572,5340072,53463,94618,6299,91422,49577,7260077,726 Weighted Average Cost of Capital (from sheet TN4) 9.17% 8.72% Value of Firm using WACC (using perpertual cash flow formula) This is unlevered firm value (Vu) Value of firm using MMI with Taxes
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/07/66aadbd03ec63_42366aadbcfaf434.jpg)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started