Question: Take the data below of a startup firm. All number in Millions and assumptions in brackets. Calculate the NPV using Discounted Cash flow technique with 3 year projections. Hint: You should first create a table for 3 years with the free cash flow calculation and then use the formulaes for deriving NPV. (Create FCF calculation table and separately show for NPV calculation) EBIT: End of Year-1, Rs. 100 (Assume future growth rate- 10%). Interest: Rs. 10 (Existing loan Rs. 100 @10% interest rates, no new loan) Net Working capital: Rs. 10 per year (assume constant) • Taxes -30% (Assume Constant) Assets - Rs. 100 (Depreciation rate 20% per year) • Net Capital expenditure planned Rs. 20 each in the 2nd year and 3rd year Assume 2% terminal growth rate Assume 10% Weighted Average Cost of Capital ( WACC)

Chemistry
10th Edition
ISBN:9781305957404
Author:Steven S. Zumdahl, Susan A. Zumdahl, Donald J. DeCoste
Publisher:Steven S. Zumdahl, Susan A. Zumdahl, Donald J. DeCoste
Chapter1: Chemical Foundations
Section: Chapter Questions
Problem 1RQ: Define and explain the differences between the following terms. a. law and theory b. theory and...
icon
Related questions
Question
Question: Take the data below of a startup firm. All number in Millions and assumptions in brackets. Calculate the NPV
using Discounted Cash flow technique with 3 year projections. Hint: You should first create a table for 3 years with the
free cash flow calculation and then use the formulaes for deriving NPV. (Create FCF calculation table and separately
show for NPV calculation) EBIT: End of Year-1, Rs. 100 (Assume future growth rate- 10%). Interest: Rs. 10 (Existing
loan Rs. 100 @10% interest rates, no new loan) Net Working capital: Rs. 10 per year (assume constant) • Taxes
-30% (Assume Constant) Assets - Rs. 100 (Depreciation rate 20% per year) • Net Capital expenditure planned Rs. 20
each in the 2nd year and 3rd year Assume 2% terminal growth rate Assume 10% Weighted Average Cost of Capital (
WACC)
Transcribed Image Text:Question: Take the data below of a startup firm. All number in Millions and assumptions in brackets. Calculate the NPV using Discounted Cash flow technique with 3 year projections. Hint: You should first create a table for 3 years with the free cash flow calculation and then use the formulaes for deriving NPV. (Create FCF calculation table and separately show for NPV calculation) EBIT: End of Year-1, Rs. 100 (Assume future growth rate- 10%). Interest: Rs. 10 (Existing loan Rs. 100 @10% interest rates, no new loan) Net Working capital: Rs. 10 per year (assume constant) • Taxes -30% (Assume Constant) Assets - Rs. 100 (Depreciation rate 20% per year) • Net Capital expenditure planned Rs. 20 each in the 2nd year and 3rd year Assume 2% terminal growth rate Assume 10% Weighted Average Cost of Capital ( WACC)
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
Recommended textbooks for you
Chemistry
Chemistry
Chemistry
ISBN:
9781305957404
Author:
Steven S. Zumdahl, Susan A. Zumdahl, Donald J. DeCoste
Publisher:
Cengage Learning
Chemistry
Chemistry
Chemistry
ISBN:
9781259911156
Author:
Raymond Chang Dr., Jason Overby Professor
Publisher:
McGraw-Hill Education
Principles of Instrumental Analysis
Principles of Instrumental Analysis
Chemistry
ISBN:
9781305577213
Author:
Douglas A. Skoog, F. James Holler, Stanley R. Crouch
Publisher:
Cengage Learning
Organic Chemistry
Organic Chemistry
Chemistry
ISBN:
9780078021558
Author:
Janice Gorzynski Smith Dr.
Publisher:
McGraw-Hill Education
Chemistry: Principles and Reactions
Chemistry: Principles and Reactions
Chemistry
ISBN:
9781305079373
Author:
William L. Masterton, Cecile N. Hurley
Publisher:
Cengage Learning
Elementary Principles of Chemical Processes, Bind…
Elementary Principles of Chemical Processes, Bind…
Chemistry
ISBN:
9781118431221
Author:
Richard M. Felder, Ronald W. Rousseau, Lisa G. Bullard
Publisher:
WILEY