Window Format Too RAU. TI MAA West- General $ - 96 9 O M P K NAME: (4 points A D E F G H 1 28. Bring the DCF model for the Steel Dynamics we developed in class into this workbook On the Steel Dynamics-DCF tab, in the bright yellow section explain how did you choose those inputs corresponding to: Revenue Growth Rate Operating Profit Margn, depreciation, 5 Equity based compensation, Deferred Income Taxes, Gaini/losses on PPBL Capital Expenditure, Terminal EBITDA, Terminal FCF Growth Rate 8.24 8.24 7 What is the intrinsic value the terminal value is calculated using the Gordon moder? Would you invest in this stock? Why? 10 11 What is the impact of a simultaneous change in the Years Revenue Growth rate and the Year's Operating Margin on to the implied share price? Show your sertivity analysis table. 13 15 16 17 What is the impact of a simultaneous change in the Terminal EBITDA Multiple and the Discount Rate on to the impiled perpetulty prowth rate? Show your sensitivity analysis table! 11 10 30 21 22 23 20 25 29 30 32 14 36 17 Prob Pro Pro Prob Prob Window Format Too RAU. TI MAA West- General $ - 96 9 O M P K NAME: (4 points A D E F G H 1 28. Bring the DCF model for the Steel Dynamics we developed in class into this workbook On the Steel Dynamics-DCF tab, in the bright yellow section explain how did you choose those inputs corresponding to: Revenue Growth Rate Operating Profit Margn, depreciation, 5 Equity based compensation, Deferred Income Taxes, Gaini/losses on PPBL Capital Expenditure, Terminal EBITDA, Terminal FCF Growth Rate 8.24 8.24 7 What is the intrinsic value the terminal value is calculated using the Gordon moder? Would you invest in this stock? Why? 10 11 What is the impact of a simultaneous change in the Years Revenue Growth rate and the Year's Operating Margin on to the implied share price? Show your sertivity analysis table. 13 15 16 17 What is the impact of a simultaneous change in the Terminal EBITDA Multiple and the Discount Rate on to the impiled perpetulty prowth rate? Show your sensitivity analysis table! 11 10 30 21 22 23 20 25 29 30 32 14 36 17 Prob Pro Pro Prob Prob