Prepare of Discounted Cash Flow Valation based on the following assumptions: Discount Rate (After Tax) 22.42% Growth Rate 16.55% Cash Flow Year 1 (20X5) $ 4,094,256 Discounted Earnings/Cash Flow 20X5 20X6 20X7 20X8 20X9 20X10 Terminal Year 20X11 Growth $ 4,094,256 Present Value Factor Present Value Valuation Method Indicated Value Discounted Earnings/Cash Flow Method Group of answer choices $40,145,890 $29,375,866 $27,009,780 $35,001,750

Prepare of Discounted Cash Flow Valation based on the following assumptions: Discount Rate (After Tax) 22.42% Growth Rate 16.55% Cash Flow Year 1 (20X5) $ 4,094,256 Discounted Earnings/Cash Flow 20X5 20X6 20X7 20X8 20X9 20X10 Terminal Year 20X11 Growth $ 4,094,256 Present Value Factor Present Value Valuation Method Indicated Value Discounted Earnings/Cash Flow Method Group of answer choices $40,145,890 $29,375,866 $27,009,780 $35,001,750

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

Year Cash Flow 0 -$ 17,400 1 9,700 8,600 5,100 2 3 a. What is the profitability index for the set of cash flows if the relevant discount rate is 11 percent? (Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.) b. What is the profitability index for the set of cash flows if the relevant discount rate is 16 percent? (Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.) c. What is the profitability index for the set of cash flows if the relevant discount rate is 23 percent? (Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.) a. Profitability index b. Profitability index c. Profitability index
Present value: Mixed streams Consider the mixed streams of cash flows shown in the following table, a. Find the present value of each stream using a 5% discount rate. b. Compare the calculated present values and discuss them in light of the undiscounted cash flows totaling $70,000 in each case. Is there some discount rate at which the present values of the two streams would be equal? a. The present value of the cash flows of stream A is $. (Round to the nearest dollar.) ←
Year Net Cash Flow Discount Factor Present Value (using the factor) Present Value (using Excel formula) 0 $ (3,500,000.00) 1 $(3,500,000.00) ($3,500,000.00) 1 $900,000.00 0.90909 $818, 181.00 $818, 181.82 2 $ 900,000.00 0.82645 $743,805.00 $743, 801.65 3 $900,000.00 0.75131 $676, 179.00 $676, 183.32 4 $ 900,000.00 0.68301 $614,709.00 $614,712.11 5 $900,000.00 0.62092 $558, 828.00 $558,829.19 Net Present Value $(88,298.00) $(88,291.91) 3. Now assume that inflation is estimated as a 5% increase each year (starting with Year 1) for the entire 5 years. Calculate the new net cash flow values for each year. Hint: You should start with 5% increase for Year 1 net cash flow.
What is the present value of the mixed cash flow pattern as below? Assuming a 3.3% interest rate (compounded annually). End of year Cash Flow 2 3 9 1.561 2.992 3,706
A company is considering expanding its production line. Cost for the the equipment for the expansion: Annual incease in sales: Number of years of the project: Annual operating costs other than depreciation: The company's tax rate: There is no change in Working Capital $200,000 $125,000 3 $50,000 35% The equipment will be depreciated on a 3 year straight line basis with 0 salvage value. At the end of 3 years the equipment disposed of at no cost or sale. Calcualte the Net Free Cash Flow for years 0 and 1 only as listed below. Do not use commas, decimals, or dollar signs. Enter negative numbers with a minus sign.
Find teh present value of the streams of cash flows shown in the following table. Assume that the firms opportunity cost is 14% A: Year Cash Flow 1 -$2100 2 2900 3 4000 4 5900 5 8200 B: Year Cash Flow 1 $9000 2-5 $5000/yr 6 $7200 C: Year Cash Flow 1-5 $12000/yr 6-10 $8000/yr The presevent vaule of stream A, B, and C
Consider the following three cash flow series: End of Year Cash Flow Series A Cash Flow Series B Cash Flow Series C 0 1 2 3 4 5 -$1,000 X 1.5X 2.0X 2.5X 3.0X -$2,480 $2,540 $2,040 $1,540 $1,040 $540 Y Y Y 2Y 2Y 2Y Determine the values of X and Y so that all three cash flows are equivalent at an interest rate of 16% per year compounded yearly. X: $ Y: $
The Quick ratio is measured by (Cash + Receivables) / Current liabilities. Assume this ratio is currently 80% (or 0.8:1) and that the cash balance remains positive at all times. State the effect the following event occurring on the reporting date would have on this ratio. EVENT: Recognising a gain from the cash sale of a non-current asset ✓ [Select] Increase No change Decrease
What is the discount rate at which the following cash flows have a NPV of $0? Answer in %, rounding to 2 decimals.Year 0 cash flow = -116,000Year 1 cash flow = 28,000Year 2 cash flow = 43,000Year 3 cash flow = 38,000Year 4 cash flow = 41,000Year 5 cash flow = 40,000Year 6 cash flow = 37,000
Year Net Cash Flow Discount Factor Present Value (using the factor) Present Value (using Excel formula) 0 $ (3,500,000.00) 1 $ (3,500,000.00) ($3,500,000.00) 1 $ 900,000.00 0.90909 $ 818,181.00 $818,181.82 2 $ 900,000.00 0.82645 $ 743,805.00 $743,801.65 3 $ 900,000.00 0.75131 $ 676,179.00 $676,183.32 4 $ 900,000.00 0.68301 $ 614,709.00 $614,712.11 5 $ 900,000.00 0.62092 $ 558,828.00 $558,829.19 Net Present Value $ (88,298.00) $ (88,291.91) 3. Now assume that inflation is estimated as a 5% increase each year (starting with Year 1) for the entire 5 years. Calculate the new net cash flow values for each year. start with 5% increase for Year 1 net cash flow. Year Net Cash Flow 0 $…
What is the discount rate at which the following cash flows have a NPV of $0? Answer in %, rounding to 2 decimals. Year 0 cash flow = -145,000 Year 1 cash flow = 35,000 Year 2 cash flow = 42,000 Year 3 cash flow = 43,000 Year 4 cash flow = 30,000 Year 5 cash flow = 41,000 Year 6 cash flow = 42,000
1) Find the PW, AW and FW of the following cashflow if the interest rate compound semiannually. P-7 i-10% --14%- Year $100 $100 S100 $100 $100 S160 S160 SIGD