A3. Change 1.23% 2015-16 40.50% 2016-17 8% Interest Rate % Change FCF 20.88% Expected FCF - Years Amounts* FCF - 2018 FCF - 2019 |FCF - 2020 1,609.05 2,738.70 2,099.22 (2,535.83) (1,799.74) (1,277.32) Pv* Total Pv" *In millions (5,612.89) PV(I,N,0,FV) Pv=FVN/(1+I)'N $ 5,942.00 Future Value of Company * The PV is NOT a negative number. It is a posiive number. This negative values calculated here are a result of the PV formula only. Al. Interest Rate 8% FCF - 2016 FCF - 2017 FCF - Years Amounts* FCF - 2015 Adjusted 3,573.00 6,082.00 6,007.00 Pv* (2,836.36) (5,150.03) (5,631.48) Total Pv* *In millions (13,617.88) Pv=FVN/(1+1)^N PV(IN,0,FV) $ 13,617.88 2014 PV of FCF= * The PV is NOT a negative number. It is a posiive number. This negative values calculated here are a result of the PV formula only.
A3. Change 1.23% 2015-16 40.50% 2016-17 8% Interest Rate % Change FCF 20.88% Expected FCF - Years Amounts* FCF - 2018 FCF - 2019 |FCF - 2020 1,609.05 2,738.70 2,099.22 (2,535.83) (1,799.74) (1,277.32) Pv* Total Pv" *In millions (5,612.89) PV(I,N,0,FV) Pv=FVN/(1+I)'N $ 5,942.00 Future Value of Company * The PV is NOT a negative number. It is a posiive number. This negative values calculated here are a result of the PV formula only. Al. Interest Rate 8% FCF - 2016 FCF - 2017 FCF - Years Amounts* FCF - 2015 Adjusted 3,573.00 6,082.00 6,007.00 Pv* (2,836.36) (5,150.03) (5,631.48) Total Pv* *In millions (13,617.88) Pv=FVN/(1+1)^N PV(IN,0,FV) $ 13,617.88 2014 PV of FCF= * The PV is NOT a negative number. It is a posiive number. This negative values calculated here are a result of the PV formula only.
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Suppose a potential buyer has offered to buy this company in three years (in 2017). Based on the

Transcribed Image Text:A3.
Change
1.23% 2015-16
40.50% 2016-17
8%
Interest Rate
% Change FCF
20.88%
Expected FCF - Years
Amounts*
FCF - 2018
FCF - 2019 |FCF - 2020
1,609.05
2,738.70
2,099.22
(2,535.83) (1,799.74)
(1,277.32)
Pv*
Total Pv"
*In millions
(5,612.89)
PV(I,N,0,FV)
Pv=FVN/(1+I)'N
$ 5,942.00
Future Value of Company
* The PV is NOT a negative number. It is a posiive number. This negative values calculated here
are a result of the PV formula only.

Transcribed Image Text:Al.
Interest Rate
8%
FCF - 2016 FCF - 2017
FCF - Years
Amounts*
FCF - 2015
Adjusted
3,573.00
6,082.00
6,007.00
Pv*
(2,836.36)
(5,150.03)
(5,631.48)
Total Pv*
*In millions
(13,617.88)
Pv=FVN/(1+1)^N
PV(IN,0,FV)
$ 13,617.88
2014 PV of FCF=
* The PV is NOT a negative number. It is a posiive number. This negative values calculated here
are a result of the PV formula only.
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps

Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you

Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,



Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,



Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,

Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning

Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education