For the balance sheet, treat bank loans as short term loans and bonds payable as long term loans. The market value of debt is equal to the sum of bank loans and bonds payable.

You can find EBIT and depreciation information from the financial statement, you can also use the information in financial statements to calculate changes in net working capital.In addition to the financial statements, you also know the following information: The tax rate is 62.5%, the capital expenditure of 2007 is 40,000. The interest rate on firms debt is 10%, the target capital structure for debt is equal to the sum of short term loan and long term loan divided by total assets, the rest is in equity.

A comparable firm with similar capital structure has a beta of 1.2 and a price to ebitda ratio of 10. The risk free rate is 2% and a market risk premium is 8%. Analyst forecast that the firm is going to grow by 30% for the next two years.

Given the information, what is the firms intrinsic equity value at the end of 2007 based on forecast using FCFF approach (calculate TV using multiplier approach)? If you assume the firm is going to grow at a constant rate of 3% after the forecast period, what is the intrinsic equity value if you calculate terminal value using constant growth rate formula?

Hint: Remember for calculating changes in current assets and changes in current liability, exclude changes in cash and short term investment as well as changes in short term debt.

Flathead Lake Manufacturing Income Statement 2007 Sales Cost of Goods Sold Depreciation Gross Profi 9,300,000 5,750,000 550,000 $ 3,000,000 Selling and administrative expenses EBIT Interest Expense Income before tax Taxes Net Income $ 800,000 $ 200 $ 600,000 $ 375 $ 225,000 Flathead Lake Manufacturing Balance Sheet 2007 2006 Cash Accounts Receivable Inventory $ 570,000 $ 530 $1,150,000 $ 600,000 $ 460 $1,100,000 $1,400 Total Current Assets Fixed Assets Total Assets $ 3,200,000 Accounts Payable Bank loans 320,000 480,000 800,000 300,000 $ 400 $ 700,000 Total current liabilities Bonds payable $1,700,000 $ 200,000 $600 $800 $2,500,000 $ 2,300,000 $ 200,000 Total liabilities Common Stock (200,000 shares) Retained Earnings $ 700 Total Equity Total Liabilities and shareholders' equity $ 900,000 $3,200,000