Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Construct a DCF analysis and determine the Enterprise Value using the information outlined below. Forecast out five years of projections before using the Gordon Growth

Construct a DCF analysis and determine the Enterprise Value using the information outlined below. Forecast out five years of projections before using the Gordon Growth method to calculate Terminal Value.

  • Revenues
    • Current Year: $ 95,000
    • Projected Year 1: $100,000
    • Projected Year 2: $105,000
    • Projected Year 3: $110,000
    • Projected Year 4: $115,000
    • Projected Year 5: $120,000
    • Long-term industry growth rate of 3%
  • Gross Margins forecasted at 38%
  • Depreciation at 8% of Revenues
  • Capital Expenditures of 9% of Revenues
  • Operating Margins forecasted at 16%
  • Tax Rate of 25%
  • DSO, DIO, and DPO of 30, 60, and 30 days respectively
  • Prepaids running 2% of revenues and Accruals running 3% of revenues
  • Target Capital Structure of 35% Debt and 65% Equity
  • Company pays 5% for its debt
  • Risk free rate of 2%, levered beta of 1.2 and market risk premium of 6%
  • Use a 360-day year

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

More Books

Students also viewed these Finance questions

Question

Define self-esteem and discuss its impact on your life.

Answered: 1 week ago