use accounting based valuations to find NPV, include FCFE anf FCF
A1 Xv fx 'Assumptions K L M N 0 B G H D A Anmotion 2 growih yang 3 Rbreerate 4 M 5 urta 6 Warket value 5000 7 Vies in 5000 come SOON 300N 5.COM 1.10 21108 2010 2017 200 2017 52215 2020 17 FCFE. Free Cash Flows to Equity, Louity holders have clain to the Fors. The cost of capitalisted is the cost of equity Cath flows are calculated starting with Net income 2016 BE 4591 21 1975 1416 75 2235 56700 1416 1,97 1,619 37622 1190 19 2,074 182/ 96 12 YA 1.14 1335 22 2012 38 TAS 110 1166 2017 2016 1545 TO 2011 1.766 SASS 2012 10 20:30 20122 229 395 7,176 400 10 cost of Good Soi 11 Cross profit 12 SGA 13 T 14 interest Expense 15 incomalee 16 Tawi 17 income 18 Sheet 19 h 20 AC Receivable 21 inventory 22 Short farm westments 23 PE 24 TOTAL 25 A 20 cours payabi 27 Notas payable 28 retom det 29 Torbe 30 Gammon stock 31 jutalinam 32 Totale 33 retounh Ca 34 35 36 37 38 30 40 41 42 1677 6,707 243 771 131 1214 220 270 1,930 7,670 516 383 192 14 2010 27462 2,07 2054 1216 552 25 16 11561 2015 701 591 1011 174 1,670 TALE 27465 142 1234 2013 262 15102 2016 7176 27462 5.145 2078 707 7070 2016 44 45 46 47 40 40 50 51 54 E48 fx R 0 M E H D r DOOSAL 102 CHE Free Cash Flow Egitto oldere can to the For The cost of capitale the cost de Cashflows are called starting wet come 2012 9.215 559 NAS IZ LALT GL CRZ SEE 8 C D Ampion Sestrowie 509 tale 500 5001 Leta TO Market value00 21 WS 9 Ses 2011 TAR 15111 10 Cour God sold 21 2896 5.240 1. Grosso 3.235 3416 12 SEX 1575 1681 13 TOIT 1216 1,553 1619 14 Interest Lens 3 15 come bertas 1313 1.475 1515 16 Tees 310 22 17 Netcome 1051 1213 18 RESET 2012 19 ST 20 Acable 301 12 21 Inventory 269 502 22 km 23 PPT 1677 1794 24 TOTALT 707 7176 767 25 TACOBS 2511 27 STE 21 Arabe 325 833 27 No 123 152 28 Tonem 1274 TE 1 459 20 Torah 7529 ZBTS 7010 30 COTT TI 72 2,452 31 rained and TOIT 1902 32 207 33 7176 7 u 35 36 2072 ST TOR 21 SSEL 1902 1.920 2024 TO TR27 96 TEOS 1713 364 1271 36 20 TA 2012 2007 3956 575 2050 215 20791 552 525 2011 763 17 TSET 0221 3.45 2462 2012 166 TEL 21790 2402 203 KEZ TORZE ON CE M 5662 SER SOS ZA 2791 PE 30 40 . 42 43 44 45 46 47 40 40 50 1 10 A1 Xv fx 'Assumptions K L M N 0 B G H D A Anmotion 2 growih yang 3 Rbreerate 4 M 5 urta 6 Warket value 5000 7 Vies in 5000 come SOON 300N 5.COM 1.10 21108 2010 2017 200 2017 52215 2020 17 FCFE. Free Cash Flows to Equity, Louity holders have clain to the Fors. The cost of capitalisted is the cost of equity Cath flows are calculated starting with Net income 2016 BE 4591 21 1975 1416 75 2235 56700 1416 1,97 1,619 37622 1190 19 2,074 182/ 96 12 YA 1.14 1335 22 2012 38 TAS 110 1166 2017 2016 1545 TO 2011 1.766 SASS 2012 10 20:30 20122 229 395 7,176 400 10 cost of Good Soi 11 Cross profit 12 SGA 13 T 14 interest Expense 15 incomalee 16 Tawi 17 income 18 Sheet 19 h 20 AC Receivable 21 inventory 22 Short farm westments 23 PE 24 TOTAL 25 A 20 cours payabi 27 Notas payable 28 retom det 29 Torbe 30 Gammon stock 31 jutalinam 32 Totale 33 retounh Ca 34 35 36 37 38 30 40 41 42 1677 6,707 243 771 131 1214 220 270 1,930 7,670 516 383 192 14 2010 27462 2,07 2054 1216 552 25 16 11561 2015 701 591 1011 174 1,670 TALE 27465 142 1234 2013 262 15102 2016 7176 27462 5.145 2078 707 7070 2016 44 45 46 47 40 40 50 51 54 E48 fx R 0 M E H D r DOOSAL 102 CHE Free Cash Flow Egitto oldere can to the For The cost of capitale the cost de Cashflows are called starting wet come 2012 9.215 559 NAS IZ LALT GL CRZ SEE 8 C D Ampion Sestrowie 509 tale 500 5001 Leta TO Market value00 21 WS 9 Ses 2011 TAR 15111 10 Cour God sold 21 2896 5.240 1. Grosso 3.235 3416 12 SEX 1575 1681 13 TOIT 1216 1,553 1619 14 Interest Lens 3 15 come bertas 1313 1.475 1515 16 Tees 310 22 17 Netcome 1051 1213 18 RESET 2012 19 ST 20 Acable 301 12 21 Inventory 269 502 22 km 23 PPT 1677 1794 24 TOTALT 707 7176 767 25 TACOBS 2511 27 STE 21 Arabe 325 833 27 No 123 152 28 Tonem 1274 TE 1 459 20 Torah 7529 ZBTS 7010 30 COTT TI 72 2,452 31 rained and TOIT 1902 32 207 33 7176 7 u 35 36 2072 ST TOR 21 SSEL 1902 1.920 2024 TO TR27 96 TEOS 1713 364 1271 36 20 TA 2012 2007 3956 575 2050 215 20791 552 525 2011 763 17 TSET 0221 3.45 2462 2012 166 TEL 21790 2402 203 KEZ TORZE ON CE M 5662 SER SOS ZA 2791 PE 30 40 . 42 43 44 45 46 47 40 40 50 1 10
