Similar Example (follow these steps):

The value of KMS is $ thousand. (Round to the nearest integer.) The value of KMS is given by the present value of the free cash flow and the continuation value: PV=(1+r)FCF2013+(1+r)2FCF2014+(1+r)3FCF2015+(1+r)4FCF2016+(1+r)5FCF2017+(1+r)6FCF2018+CV2018 Therefore, (000) PV=(1+0.108)$7,711+(1+0.108)2$5,807+(1+0.108)3$15,599+(1+0.108)4$5,420+(1+0.108)5$6,532+(1+0.108)6$7,741+$222,425=$132,124