Answered step by step
Verified Expert Solution
Link Copied!

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

image text in transcribed

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

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

Step: 3

blur-text-image

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

Money And Capital Markets

Authors: Peter Rose, Milton Marquis

10th Edition

0077235800, 9780077235802

More Books

Students also viewed these Finance questions