in this model, the Terminal Value (cell G49) and the Discounted Value (cell B52) are both...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
in this model, the Terminal Value (cell G49) and the Discounted Value (cell B52) are both calculated using a Weighted Average Cost of Capital of 20%. IFthe Weighted Average Cost of Capital is increased above 20%, what would happen to the size of: ● The Terminal Value? The Discounted Value? 37 38 Year 39 Profit after Tax 40 Interest*(1-tax) 41 Change in Net Working Capital 42 Cash Flow from Operations 43 New Fixed Assets 44 Free Cash Flow 45 46 47 Year 48 Free Cash Flow 49 Terminal Value 50 Total Predicted Cash Flow 51 52 Discounted Value 0 $0.00 $13,013,887.97 Free Cash Flow Statement 2 3 $1,425,600.00 4 $439,300.64 $1,718,183.08 $1,907,046.72 $2,112,558.66 $2,336,096.84 $2,579,150.82 $485,016.92 $472,409.28 $457,253.82 $418,278.45 -$86,400.00 -$93,312.00 -$100,776.96 -$108,839.12 -$117,546.25 $2,116,800.00 $2,286,144.00 $2,469,035.52 $2,666,558.36 $2,879,883.03 -$691,200.00 -$746,496.00 -$806,215.68 -$870,712.93 -$940,369.97 $1,425,600.00 $1,539,648.00 $1,662,819.84 $1,795,845.43 $1,939,513.06 Valuation $2.00 $1.00 $3.00 $1,425,600.00 $1,539,648.00 $1,662,819.84 $1,795,845.43 5 $4.00 $5.00 $1,939,513.06 $17,455,617.55 $1,539,648.00 $1,662,819.84 $1,795,845.43 $19,395,130.61 in this model, the Terminal Value (cell G49) and the Discounted Value (cell B52) are both calculated using a Weighted Average Cost of Capital of 20%. IFthe Weighted Average Cost of Capital is increased above 20%, what would happen to the size of: ● The Terminal Value? The Discounted Value? 37 38 Year 39 Profit after Tax 40 Interest*(1-tax) 41 Change in Net Working Capital 42 Cash Flow from Operations 43 New Fixed Assets 44 Free Cash Flow 45 46 47 Year 48 Free Cash Flow 49 Terminal Value 50 Total Predicted Cash Flow 51 52 Discounted Value 0 $0.00 $13,013,887.97 Free Cash Flow Statement 2 3 $1,425,600.00 4 $439,300.64 $1,718,183.08 $1,907,046.72 $2,112,558.66 $2,336,096.84 $2,579,150.82 $485,016.92 $472,409.28 $457,253.82 $418,278.45 -$86,400.00 -$93,312.00 -$100,776.96 -$108,839.12 -$117,546.25 $2,116,800.00 $2,286,144.00 $2,469,035.52 $2,666,558.36 $2,879,883.03 -$691,200.00 -$746,496.00 -$806,215.68 -$870,712.93 -$940,369.97 $1,425,600.00 $1,539,648.00 $1,662,819.84 $1,795,845.43 $1,939,513.06 Valuation $2.00 $1.00 $3.00 $1,425,600.00 $1,539,648.00 $1,662,819.84 $1,795,845.43 5 $4.00 $5.00 $1,939,513.06 $17,455,617.55 $1,539,648.00 $1,662,819.84 $1,795,845.43 $19,395,130.61
Expert Answer:
Answer rating: 100% (QA)
As the discount rate increases The terminal value decreases bec... View the full answer
Related Book For
Cost Management Measuring Monitoring And Motivating Performance
ISBN: 9781118168875
2nd Canadian Edition
Authors: Leslie G. Eldenburg, Susan Wolcott, Liang Hsuan Chen, Gail Cook
Posted Date:
Students also viewed these finance questions
-
Ann Carter, Chief Financial Officer of Consolidated Electric Company (Con El), must make a recommendation to Con Els board of directors regarding the firms dividend policy. Con El owns two...
-
In 1978, while he was taking a course on entrepreneurship as a business student at a large state university,Peter Vanderhein wrote a term paper on the management of auto repair shops. Petersuncle...
-
Solve the linear equation with the x-intercept method. Check your answer. Approximate the solution to the nearest thousandth whenever appropriate. -1-x = = 0
-
Derive the conclusion of the following symbolized arguments. Use conditional proof or indirect proof as needed. 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 1. (x)[Ax ( y)Bxy] | (y)Bmy| 2. Am 1. (x)[ D ()(y )] Am...
-
To what extent, and in what ways, do the functions of domestic middlemen differ from those of their foreign counterparts?
-
In the space surrounding Earth, the main component of the planet's magnetic field is the field due to a magnetic dipole. In what direction is Earth's magnetic dipole moment?
-
Lena Holden began a professional practice on June 1 and plans to prepare financial statements at the end of each month. During June, Holden (the owner) completed these transactions: a. Owner invested...
-
1 Define Management? Explain its features, importance and nature? 2 Briefly explain about functions of management 3 Define leadership and explain leadership styles? 4 Briefly explain about decision...
-
Jake claims that he can buy a $210,000 for about the same as his rent, and therefore he should definitely buy because he has heard that "renting is bad". Help him walk through this argument. a....
-
(Warm-up) The mechanism for the reaction you'll perform in Lab B involves one or more carbocation rearrangement(s). Examine the carbocation rearrangement below. Provide an arrow pushing mechanism for...
-
Ruth left her home at 9am and walked to the library. She got to the library at 1030am. Ruth walked at a speed of 4mph. (a) Work out the distance Ruth walked.
-
Which of the given statements ) ) is / / are true about bubble sort? ( 1 ) ( 1 ) Bubble sort performs best if the input is sorted in the same order as expected output. ( ( I 1 ) 1 ) Bubble sort has...
-
A golfer can drive a ball with a velocity of 80.0 m/s [10 from the horizontal]. Assume no air resistance. a) How long is the ball airborne before it hits the ground? (5 marks) b) How far will the...
-
Choosing to manufacture in India to sell to Indian customers would likely involve which location decision consideration? A. Proximity to markets B. Utility availability and cost C. Land availability...
-
A boy in a wagon starts from a rest position and then goes down a straight ramp, gaining speed with uniform acceleration as he travels. In 6.00 s, he is travelling at 4.2 m/s. a) What is his velocity...
-
Clarence is a new audit junior and is attending training sessions at the audit firm. Clarence is trying to focus on the main points in the training because there will be a test at the end of the...
-
In Exercises 105108, evaluate each expression without using a calculator. log(ln e)
-
Wild Bird Feeders produces deluxe bird feeders for distribution to catalogue companies and wild bird stores. The company uses an absorption costing system for internal reporting purposes but is...
-
During late 2003, the chair of the Texas Society of CPAs, Nita Clyde, wrote a letter to Scott Voynich, chair of the American Institute of CPAs (AICPA). The letter expressed concerns about the...
-
Red's Furniture Manufacturing produces a line of tables and chairs from specialty hardwoods. It makes three different styles of chairs, and each chair takes about the same amount of direct labour...
-
In what way is Earth like a hard-boiled egg?
-
What kind of rock is most common in the oceanic crust? In the continental crust?
-
Name and describe Earths five structural layers.
Study smarter with the SolutionInn App