what is the Enterprise Value using an exit multiple of 7

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
Topic Video
Question
Below you will find the operating cash flows (Free Cash Flow) for ABC Corp. The company
has a 11% weighted average cost of capital. Assuming that you are using an exit multiple
approach to analyze ABC Corp, what is the Enterprise Value using an exit multiple of 7
(EV/EBITDA = 7x)?
Dollars in millions
Sales
-Cash COGS and SG&A
EBITDA
-Tax basis D&A
Operating Income
-Taxes
Net Operating Profit After Taxes
+Depreciation & Amortization
-Capex for PP&E
-Working Capital Changes
Operating Cash Flow
Cost of Capital
Present Value of Cash Flows
$879.16 million
$921.69 million
$904.77 million
$924.61 million
2023
500
400
100
14.1
85.9
21.48
64.43
14.1
17.2
2.2
59.13
Projected FYE 12/31
2024
560
448
112
16.2
95.8
23.95
71.85
16.2
19.26
2.46
66.32
2025
627.2
501.76
125.44
18.4
107.04
26.76
80.28
18.4
21.58
2.76
74.34
2026
702.46
561.97
140.49
20.6
119.89
29.97
89.92
20.6
24.16
3.09
83.26
2027
786.76
629.41
157.35
18.4
138.95
34.74
104.21
18.4
27.06
3.46
92.09
Transcribed Image Text:Below you will find the operating cash flows (Free Cash Flow) for ABC Corp. The company has a 11% weighted average cost of capital. Assuming that you are using an exit multiple approach to analyze ABC Corp, what is the Enterprise Value using an exit multiple of 7 (EV/EBITDA = 7x)? Dollars in millions Sales -Cash COGS and SG&A EBITDA -Tax basis D&A Operating Income -Taxes Net Operating Profit After Taxes +Depreciation & Amortization -Capex for PP&E -Working Capital Changes Operating Cash Flow Cost of Capital Present Value of Cash Flows $879.16 million $921.69 million $904.77 million $924.61 million 2023 500 400 100 14.1 85.9 21.48 64.43 14.1 17.2 2.2 59.13 Projected FYE 12/31 2024 560 448 112 16.2 95.8 23.95 71.85 16.2 19.26 2.46 66.32 2025 627.2 501.76 125.44 18.4 107.04 26.76 80.28 18.4 21.58 2.76 74.34 2026 702.46 561.97 140.49 20.6 119.89 29.97 89.92 20.6 24.16 3.09 83.26 2027 786.76 629.41 157.35 18.4 138.95 34.74 104.21 18.4 27.06 3.46 92.09
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Ratio Analysis
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.
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