explain the picture provided
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
explain the picture provided

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

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

Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education