Answered step by step
Verified Expert Solution
Question
1 Approved Answer
R 0.094 OPM 0.257 Tax Rate 0.147 Capex % 0.009 OPM * (1 t) capex % 0.210 OPM * (1 t) 0.000 Sales 2023 9,155,120,000.00
| R | 0.094 |
| OPM | 0.257 |
| Tax Rate | 0.147 |
| Capex % | 0.009 |
| OPM * (1 t) capex % | 0.210 |
| OPM * (1 t) | 0.000 |
| Sales 2023 | 9,155,120,000.00 |
| FCF 2023 | 1,922,575,200.00 |
| FCF 2024 | 1,999,478,208.00 |
| FCF 2025 | 2,079,457,336.32 |
| FCF 2026 | 2,121,046,483.05 |
| Terminal Cash Flow | 28,662,790,311.44 |
| Total Cash Flow | 30,742,247,647.76 |
| NPV |
Calculate the NPV and please provide the formula.
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
Handbook Of Quantitative Finance And Risk Management
Authors: Cheng-Few Lee, John Lee
2010th Edition
0387771166, 978-0387771168
