Ivan Drago is looking to open a snowy mountaintop lodge. He expects the following in the upcoming years: Current Assets Current Liabilities $ Depr Exp $ EBIT $ Interest Taxes NI Cap Ex 2043 $ 8,000 6,500 345 2,345 250 500 $ 1,595 $ 250 $ $ $ $ 2044 $ 8,500 6,750 $ $ $ $ $ $ $ 350 $ 2,222 $ $ $ 222 325 1,675 $ 275 $ 2045 9,000 7,000 400 2,250 235 350 1,665 225 It is the year 2043 in Moscow, Russia. Ivan expects the free cash flow to grow at 5% after 2045. If the WACC is 15%, what is the Terminal Value of the lodge at 2045? (Show your Work)

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
icon
Related questions
icon
Concept explainers
Topic Video
Question
Ivan Drago is looking to open a snowy mountaintop lodge. He expects the following in the upcoming years:
Current Assets
Current Liabilities
Depr Exp:
EBIT
Interest
Taxes
NI
Cap Ex
$
$
$
$
$
$
$
$
2043
8,000 $
6,500 $
345 $
2,345 $
250 $
500 $
1,595 $
250 $
B
2044
$
$
$
8,500
6,750
350
2,222 $
222 $
325 $
1,675 $
275 $
2045
9,000
7,000
400
2,250
235
350
1,665
225
It is the year 2043 in Moscow, Russia. Ivan expects the free cash flow to grow at 5% after 2045. If the WACC is 15%,
what is the Terminal Value of the lodge at 2045? (Show your Work)
Transcribed Image Text:Ivan Drago is looking to open a snowy mountaintop lodge. He expects the following in the upcoming years: Current Assets Current Liabilities Depr Exp: EBIT Interest Taxes NI Cap Ex $ $ $ $ $ $ $ $ 2043 8,000 $ 6,500 $ 345 $ 2,345 $ 250 $ 500 $ 1,595 $ 250 $ B 2044 $ $ $ 8,500 6,750 350 2,222 $ 222 $ 325 $ 1,675 $ 275 $ 2045 9,000 7,000 400 2,250 235 350 1,665 225 It is the year 2043 in Moscow, Russia. Ivan expects the free cash flow to grow at 5% after 2045. If the WACC is 15%, what is the Terminal Value of the lodge at 2045? (Show your Work)
Expert Solution
steps

Step by step

Solved in 3 steps with 3 images

Blurred answer
Knowledge Booster
Capital Budgeting
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.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
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…
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