Assumptions Projected Revenue 10,000 10,500 11,000 Projected Operating Income (EBIT) 1,000 1,100 1,200 depreciation/Sales 10.00% 10.00% 10.00% Capital Expenditure/Sales 5.00% 5.00% 5.00% Interest Expense 300 300 300 Increase in Net Working Capital/Sales 2.00% 2.00% 2.00% Marginal Tax Rate 30.00% 30.00% 30.00% Weighted Average Cost of Capital (WACC) 10.00% 10.00% 10.00% Terminal Growth Rate (%) 4.00% 4.00% 4.00% Market Value of Debt 5,000 5,000 5,000 Number of Share Outstanding 200 200 200 Today FY1 FY2 FY3 EBIT (Earnings before Interest & Tax) Interest Expense Tax Net Income Depreciation Operating Cash Flow (OCF) Capital Expenditure Increase in Net Working Capital Free Cash Flow (FCF) Terminal Value PV of FCF and Terminal Value Sum of All PV ( Enterprise value) Market Value of Debt Value of Equity Number of Share Outstanding Share Price
Assumptions Projected Revenue 10,000 10,500 11,000 Projected Operating Income (EBIT) 1,000 1,100 1,200 depreciation/Sales 10.00% 10.00% 10.00% Capital Expenditure/Sales 5.00% 5.00% 5.00% Interest Expense 300 300 300 Increase in Net Working Capital/Sales 2.00% 2.00% 2.00% Marginal Tax Rate 30.00% 30.00% 30.00% Weighted Average Cost of Capital (WACC) 10.00% 10.00% 10.00% Terminal Growth Rate (%) 4.00% 4.00% 4.00% Market Value of Debt 5,000 5,000 5,000 Number of Share Outstanding 200 200 200 Today FY1 FY2 FY3 EBIT (Earnings before Interest & Tax) Interest Expense Tax Net Income Depreciation Operating Cash Flow (OCF) Capital Expenditure Increase in Net Working Capital Free Cash Flow (FCF) Terminal Value PV of FCF and Terminal Value Sum of All PV ( Enterprise value) Market Value of Debt Value of Equity Number of Share Outstanding Share Price
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
None
![Assumptions Projected Revenue 10,000 10,500 11,000 Projected Operating Income (EBIT) 1,000 1,100 1,200
depreciation/Sales 10.00% 10.00% 10.00% Capital Expenditure/Sales 5.00% 5.00% 5.00% Interest Expense
300 300 300 Increase in Net Working Capital/Sales 2.00% 2.00% 2.00% Marginal Tax Rate 30.00% 30.00% 30.00%
Weighted Average Cost of Capital (WACC) 10.00% 10.00% 10.00% Terminal Growth Rate (%) 4.00% 4.00% 4.00%
Market Value of Debt 5,000 5,000 5,000 Number of Share Outstanding 200 200 200 Today FY1 FY2 FY3 EBIT (Earnings
before Interest & Tax) Interest Expense Tax Net Income Depreciation Operating Cash Flow (OCF) Capital Expenditure
Increase in Net Working Capital Free Cash Flow (FCF) Terminal Value PV of FCF and Terminal Value Sum of All PV (
Enterprise value) Market Value of Debt Value of Equity Number of Share Outstanding Share Price](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc446b768-a8d6-4743-b00a-b8821c1b86e1%2Fabb6e15b-e043-4c8b-a8ea-1de5ebe64e72%2Fva5navo_processed.png&w=3840&q=75)
Transcribed Image Text:Assumptions Projected Revenue 10,000 10,500 11,000 Projected Operating Income (EBIT) 1,000 1,100 1,200
depreciation/Sales 10.00% 10.00% 10.00% Capital Expenditure/Sales 5.00% 5.00% 5.00% Interest Expense
300 300 300 Increase in Net Working Capital/Sales 2.00% 2.00% 2.00% Marginal Tax Rate 30.00% 30.00% 30.00%
Weighted Average Cost of Capital (WACC) 10.00% 10.00% 10.00% Terminal Growth Rate (%) 4.00% 4.00% 4.00%
Market Value of Debt 5,000 5,000 5,000 Number of Share Outstanding 200 200 200 Today FY1 FY2 FY3 EBIT (Earnings
before Interest & Tax) Interest Expense Tax Net Income Depreciation Operating Cash Flow (OCF) Capital Expenditure
Increase in Net Working Capital Free Cash Flow (FCF) Terminal Value PV of FCF and Terminal Value Sum of All PV (
Enterprise value) Market Value of Debt Value of Equity Number of Share Outstanding Share Price
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Recommended textbooks for you
![Essentials Of Investments](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781260013924/9781260013924_smallCoverImage.jpg)
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
![FUNDAMENTALS OF CORPORATE FINANCE](https://www.bartleby.com/isbn_cover_images/9781260013962/9781260013962_smallCoverImage.gif)
![Financial Management: Theory & Practice](https://www.bartleby.com/isbn_cover_images/9781337909730/9781337909730_smallCoverImage.gif)
![Essentials Of Investments](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781260013924/9781260013924_smallCoverImage.jpg)
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
![FUNDAMENTALS OF CORPORATE FINANCE](https://www.bartleby.com/isbn_cover_images/9781260013962/9781260013962_smallCoverImage.gif)
![Financial Management: Theory & Practice](https://www.bartleby.com/isbn_cover_images/9781337909730/9781337909730_smallCoverImage.gif)
![Foundations Of Finance](https://www.bartleby.com/isbn_cover_images/9780134897264/9780134897264_smallCoverImage.gif)
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
![Fundamentals of Financial Management (MindTap Cou…](https://www.bartleby.com/isbn_cover_images/9781337395250/9781337395250_smallCoverImage.gif)
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…](https://www.bartleby.com/isbn_cover_images/9780077861759/9780077861759_smallCoverImage.gif)
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