Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Create three scenarios for scenario inputs given. Outputs are Terminal Value and Enterprise Value Create a Data Table that shows sensitivity of Enterprise Value

Create three scenarios for scenario inputs given. Outputs are Terminal Value and Enterprise Value Create a Data Table that shows sensitivity of Enterprise Value to two input parameters of your choice from: Gross margin, Revenue Growth in years 1-5, steady growth after year 5 or discount rate. Do conditional formatting for data tables Gross Margin Fixed Costs Revenue Growth Rate for Years 1-5 FCF Steady Growth Discount Rate Year 1 Revenue Tax Rate Terminal Year Revenues Gross profits Fixed Costs Net Operating Income Taxes Free Cash Flow NPV for Years 1-5 Cash Flows Terminal Value (as of Year 5) PV of Terminal Value Enterprise Value Current 30% $1,500.00 12% $5,000.00 21% 653.905 4,357.23 2,472.409 3,126.314 1 5,000 1,500 -1,500 0 0 Optimistic 60% $1,000 20% 5% 8% $10,000 Scenario Inputs Base Case 2 5,400 1,620 -1.500 120 -25.2 94.8 40% $1,250 10% 3% 12% $7,500 Pessimistic 30% $1,500 5% 1% 16% $5,000 5,832 6,298.56 6,802.445 1,749,6 1,889.568 2,040.733 -1,500 249.6 -52.416 197.184 -1,500 -1,500 389.568 540.733 -81.809 -113.554 307.759 427.179

Step by Step Solution

3.54 Rating (151 Votes )

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

Introduction To Management Science A Modeling And Cases Studies Approach With Spreadsheets

Authors: Frederick S. Hillier, Mark S. Hillier

5th Edition

978-0077825560, 78024064, 9780077498948, 007782556X, 77498941, 978-0078024061

More Books

Students also viewed these Accounting questions

Question

What are the benefits of studying psychology? (p. 17)

Answered: 1 week ago

Question

Why is there a difference between issued and outstanding stock?

Answered: 1 week ago

Question

26. Name at least two ways a gene could influence alcoholism.

Answered: 1 week ago