FREE Trial
Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

How to evaluate the Corporate valuation model of given data? FCF estimation: in rubles millions EBIT(operating profit) Tax rate Net operating profit after taxes Cash

How to evaluate the Corporate valuation model of given data?

image text in transcribed

FCF estimation: in rubles millions EBIT(operating profit) Tax rate Net operating profit after taxes Cash and cash equivalelnts Trade and other accounts receivable Inventories, net Operating current assets Trade accounts payables Accruals Operating current liabilities Net operating working capital Property, plant and equipment less depreciation, net Total net operating capital Net investment in operating capital Free Cash Flow Growth/Decline rate 2019 1231.000 0.193 994.033 228.000 583.000 438.00 1249.000 544.000 481.000 1025.000 224.000 8,873.00 9097.000 -173.000 1167.033 -2007% 2018 1065.000 0.220 830.807 832.000 467.000 393.00 1692.000 452.000 415.000 867.000 825.000 8,445.00 9270.000 892.000 -61.194 -196% 2017 598.000 0.248 449.636 322.000 619.000 324.00 1265.000 451.000 359.000 810.000 455.000 7,923.00 8378.000 386.000 63.636 2016 639.000 0.366 405.190 790.000 407.000 283.00 1480.000 337.000 302.000 639.000 841.000 7,151.00 7992.000 FCF estimation: in rubles millions EBIT(operating profit) Tax rate Net operating profit after taxes Cash and cash equivalelnts Trade and other accounts receivable Inventories, net Operating current assets Trade accounts payables Accruals Operating current liabilities Net operating working capital Property, plant and equipment less depreciation, net Total net operating capital Net investment in operating capital Free Cash Flow Growth/Decline rate 2019 1231.000 0.193 994.033 228.000 583.000 438.00 1249.000 544.000 481.000 1025.000 224.000 8,873.00 9097.000 -173.000 1167.033 -2007% 2018 1065.000 0.220 830.807 832.000 467.000 393.00 1692.000 452.000 415.000 867.000 825.000 8,445.00 9270.000 892.000 -61.194 -196% 2017 598.000 0.248 449.636 322.000 619.000 324.00 1265.000 451.000 359.000 810.000 455.000 7,923.00 8378.000 386.000 63.636 2016 639.000 0.366 405.190 790.000 407.000 283.00 1480.000 337.000 302.000 639.000 841.000 7,151.00 7992.000

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_2

Step: 3

blur-text-image_3

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

Personal Finance

Personal Finance

Authors: Elizabeth B. Goldsmith

1st Edition

0534544959, 9780534544959

More Books

Students also viewed these Finance questions

Question

★★★★★
In the Excel file New Account Processing, test the null hypothesis that the variance in the Close Ratio for the sample of employees is at most 1.5%.

Answered: 1 week ago

Question

★★★★★
identify both the risks and potential benefits of becoming a whistleblower

Answered: 1 week ago

Question

★★★★★
4. Fourth-graders Richard and Bruce sat on the stoop outside of the school. They had missed their bus and now had to make the decision whether to walk taking a short cut or just wait until their...

Answered: 1 week ago

Question

★★★★★
Oceanview School, a private high school, is preparing a planned income statement for the coming academic year ending August 31, 2013. Tuition revenues for the past two years ending August 31 were as...

Answered: 1 week ago

Question

★★★★★
The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's RSD department. The class, would be sold after 3 vears...

Answered: 1 week ago

Question

★★★★★
Please help I'm very stuck in this (3) It can be shown that g(x) s x2cos ( sh(x). We can evaluate lim x2cos () using the Sandwich theorem X -0 (Squeeze theorem). Find g(x), h(x) which satisfy the...

Answered: 1 week ago

Question

★★★★★
The judge's scores for an Olympic gymnast's routine are shown below. Find the mean, median, and mode for the data. (If necessary, round your answers to two decimal places.) Judge's...

Answered: 1 week ago

Question

★★★★★
Paragraph Scenario 1 Tina is a manager for the Tourism Department of The Continent Hotel, which is focused on providing tour packages to travellers. Tina is asked by her supervisor to evaluate their...

Answered: 1 week ago

Question

★★★★★
As a school leader, advocating for all students regardless of background, income level, or any other factor is most closely aligned with which of the following practices? Group of answer choices...

Answered: 1 week ago

Question

★★★★★
The lack of divided loyalties among team members is advantageous to the functional structure of a project. Group of answer choices True False

Answered: 1 week ago

Question

★★★★★
Of the four graphs below, select the one that is misleading. line chart of average monthly temperature, with months January through December on the x-axis and Temperature on the y-axis. Y- axis is...

Answered: 1 week ago

Question

★★★★★
=+would you avoid a bank that received negative press coverage because of an ethical or CSR transgression?

Answered: 1 week ago

Question

★★★★★
=+3. How did you choose where to open your main bank account? Would you ever choose a bank based on its CSR performance? Alternatively,

Answered: 1 week ago

Question

★★★★★
=+4. Go to the Equator Principles Web site (http://www.equatorprinciples.com/). Is it naive to expect huge financial organizations to aspire and adhere to the values and principles contained within...

Answered: 1 week ago

Previous Question Next Question