You are trying to value a private company. The company has 5 million of debt and 4 million of book equity. The ratio of market value to book value for similar firms is 2. You decide to use this ratio to estimate the market value of equity as the input for the weights in WACC calculation. The average beta for publicly traded firms in the same industry is 2, and the average debt-to-equity ratio for public firms in this industry is 0.4. The corporate tax rate is 40%. The risk free rate is 6% and the market risk premium is 5.5%. The interest rate for debt is 10%.

Here is the FCFF model for valuing the business:

Year 1 2 3 4 5 6

EBIT (EBIT grows at 15% for the first $2.30 $2.65 $3.04 $3.50 $4.02 $4.22

five years and 5% thereafter.)

EBIT (1-Tax Rate) $1.38 $1.59 $1.82 $2.10 $2.41 $2.53

Less

(Cap. Expenditures-Depreciation) grows $.115 $.132 $.152 $.175 $.201 $0.00

at same 15% annual rate as revenue

for 5 years and are offsetting

thereafter)

Equals

FCF

Assuming after 5 years, the growth rate is 5% forever.

1.What is the unlevered Beta for publicly traded firms in the same industry? 1.61

2. What is levered beta for the private firm? 2.21

3. What is the cost of equity for the private firm (in percentage)? 18.15

4. What is the WACC for the private firm (in percentage)? 13.51

5. What is the terminal value of the firm at the end of year 5 (in millions)?

6. What is the equity value of the firm right now (in millions)? (Note the question is not asking for firm value)

PLEASE DO 5 AND 6 THANK YOU.