Hi,

Can you please help me for find :

-DCF

-NPV

-IRR

-CACGR

Project Valuation Discount rate Tax rate Year # Investment Revenue Opex EBIT After-Tax EBIT cm wc Reinvestments Free Cash Flow Discount factors Discounted Free Cash Flow IRR CAGR year Capital Budgeting Plan Assum Ions 12% 34% 2018 -2 800 ooo -2 800 ooo -2 800 ooo 2019 400 ooo Assignment: 2020 2 1 500 ooo 2021 3 3 ooo ooo 2022 4 4 600 ooo 2023 6 6 ooo ooo Compute Sum of dicounted Free Cash Flow (DCF), Net Present Value of Free Cash Flow, and Internal Rate of Return (IRR) using following assumptions: 1 - Investment : 2 800 000 2 - Discount rate : 12% 3 - Revenue : see figures from Yl to Y5 4 - Opex : 30% of revenue 5 - Tax rate: 34% 6 - Changes in Net Working Capital: 15% of revenue Additional questions: 1- what is CAGR in revenue from YI to Y5? 2- what is NPV if 150 000 reinvested in Y3?