Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Projections for Dragon Inc are shown below. Assume a WACC of 7.0%, a Cost of Equity of 11.5%, a risk-free rate of 2.5% and average
Projections for Dragon Inc are shown below. Assume a WACC of 7.0%, a Cost of Equity of 11.5%, a risk-free rate of 2.5% and average inflation of 2.1%. Calculate the Terminal value for Dragon Inc. in year 5. What perpetuity growth rate did you use? Explain your choice. What EBITDA multiple (Exit Multiple) is implied by your terminal value? Year Actual 1 2 3 4 5 CAGR NOPLAT $7.200 $7,402 $7,609 $7,822 $8,041 $8,266 2.8% + Depreciation 1,605 1,642 1,680 1,718 1,758 1,798 2.3% - Capital 3,980 4,060 4,141 4,224 4,308 4,394 2.0% expenditures - Increase in net 1,990 2,030 2,070 2,112 2,154 2,200 2.0% Free Cash Flow 2,835 2,954 3,077 3,205 3,337 3,328 3.3% WC EBITDA 9,200 9,456 9,600 10,299 10,823 11,000 3.6% Show your work. Be sure to answer all four parts of this question. a) Calculate the terminal value (10 points) b) What perpetuity growth rate did you use? Explain your choice. (5 points) c) What EBITDA multiple (Exit Multiple) is implied by your terminal value? (2.5 points) d) What is the Present Value of your terminal value? (2.5 points) Projections for Dragon Inc are shown below. Assume a WACC of 7.0%, a Cost of Equity of 11.5%, a risk-free rate of 2.5% and average inflation of 2.1%. Calculate the Terminal value for Dragon Inc. in year 5. What perpetuity growth rate did you use? Explain your choice. What EBITDA multiple (Exit Multiple) is implied by your terminal value? Year Actual 1 2 3 4 5 CAGR NOPLAT $7.200 $7,402 $7,609 $7,822 $8,041 $8,266 2.8% + Depreciation 1,605 1,642 1,680 1,718 1,758 1,798 2.3% - Capital 3,980 4,060 4,141 4,224 4,308 4,394 2.0% expenditures - Increase in net 1,990 2,030 2,070 2,112 2,154 2,200 2.0% Free Cash Flow 2,835 2,954 3,077 3,205 3,337 3,328 3.3% WC EBITDA 9,200 9,456 9,600 10,299 10,823 11,000 3.6% Show your work. Be sure to answer all four parts of this question. a) Calculate the terminal value (10 points) b) What perpetuity growth rate did you use? Explain your choice. (5 points) c) What EBITDA multiple (Exit Multiple) is implied by your terminal value? (2.5 points) d) What is the Present Value of your terminal value? (2.5 points)
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