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
  • SEE MORE 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