$ Compressed Adjusted Present Value Biocentrics Inc.'s expected free cash flow and its future free cash flow growth rate is listed to the right. Blocentries currently has no debt, and its cost of unlevered equity. nu and tax rate is stated to the right Fof free cash flow FCF growth rate 650,000.00 10.00% cost of unlevered equity T tax rate 13.00% 39.00N Use the compressed adjusted value approach to answer the following questions. a. Find Vu (5 points) b. Find V and rauf Biocentrics uses the debt amount and its cost listed to the right (5 points) Use the APV model that allows for growth. c. Based on Vu from Part a, find Vand tu using the MM model (with taxes) if Biocentrics uses the amount of debt and cost of debt from part b. (5 points) d. Explain the difference between your answers to Parts band e(5 points) Please show work and answer questions completely to receive full credit. Debt amount to cost of debt $ 5,000,000.00 9.00 11 23 34 25 es 27 3 > 30 31 BB 31 34 SPISS V using MM using MM 36 $ Compressed Adjusted Present Value Biocentrics Inc.'s expected free cash flow and its future free cash flow growth rate is listed to the right. Biocentrics currently has no debt, and its cost of unlevered equity, rsu and tax rate is stated to the right. Use the compressed adjusted value approach to answer the following questions. a. Find Vu (5 points) b. Find VL and rsk if Biocentrics uses the debt amount and its cost listed to the right. (5 points) Use the APV model that allows for growth. c. Based on Vu from Part a, find V and rs using the MM model (with taxes) if Biocentrics uses the amount of debt and cost of debt from part b. (5 points) d. Explain the difference between your answers to Parts b and c. (5 points) Please show work and answer questions completely to receive full credit. Vu IVL TS V using MM rs using MM The difference betwee f $ FCF = free cash flow FCF g = growth rate 650,000.00 10.00% rsu = cost of unlevered equity T= tax rate 13.00% 39.00% Debt amount ro = cost of debt $ 5,000,000.00 9.00% Vu 20 30 31 32 b VL Isi V using MM Inst, using MM 34 35 C 36 37 38 39 The difference betweeen the answers to parts and care as follows: 40 41 $ Compressed Adjusted Present Value Biocentrics Inc.'s expected free cash flow and its future free cash flow growth rate is listed to the right. Blocentries currently has no debt, and its cost of unlevered equity. nu and tax rate is stated to the right Fof free cash flow FCF growth rate 650,000.00 10.00% cost of unlevered equity T tax rate 13.00% 39.00N Use the compressed adjusted value approach to answer the following questions. a. Find Vu (5 points) b. Find V and rauf Biocentrics uses the debt amount and its cost listed to the right (5 points) Use the APV model that allows for growth. c. Based on Vu from Part a, find Vand tu using the MM model (with taxes) if Biocentrics uses the amount of debt and cost of debt from part b. (5 points) d. Explain the difference between your answers to Parts band e(5 points) Please show work and answer questions completely to receive full credit. Debt amount to cost of debt $ 5,000,000.00 9.00 11 23 34 25 es 27 3 > 30 31 BB 31 34 SPISS V using MM using MM 36 $ Compressed Adjusted Present Value Biocentrics Inc.'s expected free cash flow and its future free cash flow growth rate is listed to the right. Biocentrics currently has no debt, and its cost of unlevered equity, rsu and tax rate is stated to the right. Use the compressed adjusted value approach to answer the following questions. a. Find Vu (5 points) b. Find VL and rsk if Biocentrics uses the debt amount and its cost listed to the right. (5 points) Use the APV model that allows for growth. c. Based on Vu from Part a, find V and rs using the MM model (with taxes) if Biocentrics uses the amount of debt and cost of debt from part b. (5 points) d. Explain the difference between your answers to Parts b and c. (5 points) Please show work and answer questions completely to receive full credit. Vu IVL TS V using MM rs using MM The difference betwee f $ FCF = free cash flow FCF g = growth rate 650,000.00 10.00% rsu = cost of unlevered equity T= tax rate 13.00% 39.00% Debt amount ro = cost of debt $ 5,000,000.00 9.00% Vu 20 30 31 32 b VL Isi V using MM Inst, using MM 34 35 C 36 37 38 39 The difference betweeen the answers to parts and care as follows: 40 41
