Homework Help is Here – Start Your Trial Now!
Business
Accounting
explain the picture provided

explain the picture provided

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question

explain the picture provided

AUDITED PROJECTED FOR THE YEAR ENDED 31 DECEMBER FOR THE YEAR ENDED 31 DECEMBER 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Free Cash Flow 8,066,185 3,938,832 10,952,001 10,021,524 -6,384,802 6,796,543 5,508,975 5,317,958 4,097,725 6,267,834 Discount Factor Based On Wacc) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 Discounted Free Cash Flow 8,066,185.13 3.938.832.00 10,952,001.00 10,021,524.00 (6,384,802.00) 6,796,542.86 5,508,974.57 5,317,957.52 4,097,725.21 6,267,834.16 Less: Book Value Of Debt 21,960,567 25.254.613 28,716,769 34,317,557 31,366,014 22,389,209 25,956,883 31,334,481 35,555,293 27,384,146 (15,592,665.7 9) (20,447,908.7 6) (13,894,382.0 (21,315,781.0 0) (17,764,768.0 0) (24,296,033.0 (37,750,816.0 (26,016,523.1 (31,457,567.5 (21,116,312.1 5) 9) 0) 0) 8) 9) Divide By Outstanding Shares 1,091,301 1,084,478 1,092,587 1,088,036 1,092,971 1,105,079 1,092,373 1,094,209 1,092,629 1,095,376 INTRINSIC VALUE PER SHARE (12.732) (19.655) (16.327) (22.229) (34.161) (14.274) (18.715) (23.777) (28.791) (19.278)
Transcribed Image Text:AUDITED PROJECTED FOR THE YEAR ENDED 31 DECEMBER FOR THE YEAR ENDED 31 DECEMBER 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Free Cash Flow 8,066,185 3,938,832 10,952,001 10,021,524 -6,384,802 6,796,543 5,508,975 5,317,958 4,097,725 6,267,834 Discount Factor Based On Wacc) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 Discounted Free Cash Flow 8,066,185.13 3.938.832.00 10,952,001.00 10,021,524.00 (6,384,802.00) 6,796,542.86 5,508,974.57 5,317,957.52 4,097,725.21 6,267,834.16 Less: Book Value Of Debt 21,960,567 25.254.613 28,716,769 34,317,557 31,366,014 22,389,209 25,956,883 31,334,481 35,555,293 27,384,146 (15,592,665.7 9) (20,447,908.7 6) (13,894,382.0 (21,315,781.0 0) (17,764,768.0 0) (24,296,033.0 (37,750,816.0 (26,016,523.1 (31,457,567.5 (21,116,312.1 5) 9) 0) 0) 8) 9) Divide By Outstanding Shares 1,091,301 1,084,478 1,092,587 1,088,036 1,092,971 1,105,079 1,092,373 1,094,209 1,092,629 1,095,376 INTRINSIC VALUE PER SHARE (12.732) (19.655) (16.327) (22.229) (34.161) (14.274) (18.715) (23.777) (28.791) (19.278)
Expert Solution
steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS