In a separate table, show the results of a sensitivity analysis of this valuation with WACC...

 

Transcribed Image Text:

In a separate table, show the results of a sensitivity analysis of this valuation with WACC values of 9%, 10%, and 11%, and terminal value growth rates of 1.0%, 1.5%, 2.0%, 2.5%, and 3.0%. Terminal Growth Rate 9% 1% 7166.11 1.5% 7537.09 2.0% 7961.07 2.5% 8450.27 3% 9021.01 WACC 10% 6333.32 6613.85 6929.44 5332.56 7695.88 11% 5668.1 5885.97 6128.04 6398.6 6702.97 In a separate table, show the results of a sensitivity analysis of this valuation with WACC values of 9%, 10%, and 11%, and terminal value growth rates of 1.0%, 1.5%, 2.0%, 2.5%, and 3.0%. Terminal Growth Rate 9% 1% 7166.11 1.5% 7537.09 2.0% 7961.07 2.5% 8450.27 3% 9021.01 WACC 10% 6333.32 6613.85 6929.44 5332.56 7695.88 11% 5668.1 5885.97 6128.04 6398.6 6702.97

Answer rating: 100% (QA)

Based on the sensitivity analysis table you provided here are the results for ... View the full answer