Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You are building a DCF for a manufacturing business and observe the following historical end-of-period working capital balances on the balance sheet: Balance Sheet 2013A

You are building a DCF for a manufacturing business and observe the following historical end-of-period working capital balances on the balance sheet:
Balance Sheet 2013A 2014A 2015A 2016A 2017A Column1 Column2 Column3 Column4 Column5
Revenues 14,191.00 14,758.70 15,349.00 15,963.00 16,601.50
Inventory -2,104.00 2,562.00 2,420.00 2,657.00 2,987.00
Prepaid expenses 89 121 76 134 189
Accrued expenses 185 210 221 236 302
Accounts Payable 856 893 930 987 1,145.00
Based on managements projections, revenue is expected to grow at 5% over each of the next 5 years. You assume that all working capital assets and liabilities will also grow at 5% annually over the next 5 years.
#1 Question: What is the expected impact of working capital on unlevered free cash flow in 2022 of the forecast?

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_2

Step: 3

blur-text-image_3

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

Global Banking

Authors: Roy C Smith, Ingo Walter, Gayle DeLong

3rd Edition

0195335937, 9780195335934

More Books

Students also viewed these Finance questions