Calculating Enterprise Value All figures in USD thousands unless stated Levered free Cashflow Debt Unlevered Free Cash Flow Cash WACC Cost of Equity 8.75% 12.00% Year 0 24,043 33,222 38,212 9,700 Year 1 25,245 34,304 39,549 10,782 Year 2 26,507 38,058 40,933 14,536 Given only the above information, what is the Enterprise Value at the end of Year O? Assume end-of-year discounting. Year 3 27,832 43,234 42,366 19,712 Year 4 29.224 50,517 43,849 26,995 Year 5 30,685 55,480 45,383 31,958 Year 6 32,219 60,198 46,972 36,676
Calculating Enterprise Value All figures in USD thousands unless stated Levered free Cashflow Debt Unlevered Free Cash Flow Cash WACC Cost of Equity 8.75% 12.00% Year 0 24,043 33,222 38,212 9,700 Year 1 25,245 34,304 39,549 10,782 Year 2 26,507 38,058 40,933 14,536 Given only the above information, what is the Enterprise Value at the end of Year O? Assume end-of-year discounting. Year 3 27,832 43,234 42,366 19,712 Year 4 29.224 50,517 43,849 26,995 Year 5 30,685 55,480 45,383 31,958 Year 6 32,219 60,198 46,972 36,676
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
Discounted Cash Flow Valuation - Calculating Enterprise Value
A discounted cash flow can be used to calculate either enterprise value or equity value.
Open the attached Excel file found above the question and go to the worksheet labeled: EV (Blank)
Calculate the company’s enterprise value at the end of Year 0 given the information in the Excel file. Assume end-of-period-discounting.
Transcribed Image Text:Calculating Enterprise Value
All figures in USD thousands unless stated
Levered free Cashflow
Debt
Unlevered Free Cash Flow
Cash
WACC
Cost of Equity
8.75%
12.00%
Year 0
24,043
33,222
38,212
9,700
Year 1
25,245
34,304
39,549
10,782
Year 2
26,507
38,058
40,933
14,536
Given only the above information, what is the Enterprise Value at the end of Year O? Assume end-of-year discounting.
Year 3
27,832
43,234
42,366
19,712
Year 4
29,224
50,517
43,849
26,995
Year 5
30,685
55,480
45,383
31,958
Year 6
32,219
60,198
46,972
36,676
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 with 2 images
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