Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Part C: Operating Income Fill in the table for COGS, Depreciation, and other operating expenses by referencing the required ratios. Calculate the following by referencing
Part C: Operating Income
Fill in the table for COGS, Depreciation, and other operating expenses by referencing the required ratios.
Calculate the following by referencing cells:
EBIT Net Sales COGS Depreciation Other Operating Expenses
NOPAT EBIT Tax Rate
Part D: Free Cash Flows
Calculate the following by referencing cells:
Operating Current Assets Cash Accounts Receivables Inventories
Operating Current Liabilities Accounts Payable Accruals
Net Operating Working Capital Operating Current Assets Operating Current Liabilities
Total Net Operating Capital Net PP&E Net Operating Working Capital
Net Operating Capital Total Net Operating Capital this year Total Net Operating Capital last year
Free Cash Flow NOPAT Net Operating Capital
Part E: Value of Operations
Calculate the following by referencing cells:
gi represents the Growth in the Free Cash Flow when growth becomes constant in the last year.
Use the Excel PV function to calculate the PV of the horizon value. For example, type PVWACC cell reference,
Part E: Value of Operations
Calculate the following by referencing cells:
g represents the Growth in the Free Cash Flow when growth becomes constant in the last year.
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