Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Enterprise Valuation & Terminal Value Given Gross Margin 40% Fixed Costs $ 2,000 Revenue Growth Rate for Years 1 - 5 10% FCF Steady Growth
Enterprise Valuation & Terminal Value | ||||||
Given | ||||||
Gross Margin | 40% | |||||
Fixed Costs | $ 2,000 | |||||
Revenue Growth Rate for Years 1 - 5 | 10% | |||||
FCF Steady Growth | 3% | |||||
Discount Rate | 12% | |||||
Year 1 Revenue | $ 5,000 | |||||
Tax Rate | 35% | |||||
Terminal Year | 5 | |||||
1 | 2 | 3 | 4 | 5 | ||
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 | ||||||
PV of Terminal Value / Enterprise Value | ||||||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started