1 1234567822 A B C Milestone One: Time Value of Money * Dollar amounts are in...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1 1234567822 A B C Milestone One: Time Value of Money * Dollar amounts are in millions $ Question 1. Interest Rate FCF - Years 5% FCF in dollars* D E (please fill in YELLOW cells) 2022 2021 F G H | J K L 2020 $ 7,736,000.00 $ 2,833,000.00 $ (612,000.00) Pv* $(7,367,619.05)| $(2,569,614.51) $ 528,668.61 10 11 Total Pv* 12 $(9,408,564.95) 13 *In millions 15 17 18 Question 2. Interest Rate 5% 19 FCF - Years 2022 2021 2020 20 FCF in dollars* $ (612,000.00) $ 2,833,000.00 $ 7,736,000.00 21 22 Pv* $ 582,857.14 $ (2,569,614.51) $ (6,682,647.66) 23 24 25 26 Total Pv* *In millions $(8,669,405.03) 27 28 Question 3. Interest Rate 7% Required Rate of Return for Risk Associated With Projected Future Three Year's Free Cash Flows. 5% Numbers from Q1 29 30 FCF-Years 2020 2021 2022 2023 2024 31 FCF in dollars* $ (612,000.00) $ 2,833,000.00 $ 7,736,000.00 $ $ - 32 33 Pv* $ 571,962.62 $(2,474,451.92) $(6,314,880.38) $ $ $ 34 37 *In millions 38 Total Pv* $(8,217,369.68) 39 40 41 42 43 44 45 46 47 M N Instructions and Explanations Free cash flows (FCF), for this exercise is difference between cash generated from operating income minus capital expenses at the end of your company's fiscal or calendar year. The present value of free cash flows is one method of determining a company's value to a potential buyer. Note: For Milestone One, please use the adjusted free cash flows calculated for your selected company on Tab 2 (Selected Co. for Project) of this Excel workbook. Use 5% as the interest rate for these questions. For the purpose of this exercise, what will happen to the total PV if your selected company's free cash flows for each year reported in Question 1 were reduced by 10%? $ 2025 Your selected company is projecting that free cash flows for the next three (3) years will increase by 3% annually. Using the free cash flows from Question 1 above, increase each of the future free cash flows by 3% and enter these numbers in the yellow highlighted areas. As there is a chance that these increases may not occur as projected, a buyer who may be willing to purchase the company before the increases occur, will account for this risk by using a required rate of return of 7%. What price would the potential buyer be willing to pay based upon the known free cash flows and the future projected free cash flows? Once you have completed these calculations, proceed to write your written analysis. 1 1234567822 A B C Milestone One: Time Value of Money * Dollar amounts are in millions $ Question 1. Interest Rate FCF - Years 5% FCF in dollars* D E (please fill in YELLOW cells) 2022 2021 F G H | J K L 2020 $ 7,736,000.00 $ 2,833,000.00 $ (612,000.00) Pv* $(7,367,619.05)| $(2,569,614.51) $ 528,668.61 10 11 Total Pv* 12 $(9,408,564.95) 13 *In millions 15 17 18 Question 2. Interest Rate 5% 19 FCF - Years 2022 2021 2020 20 FCF in dollars* $ (612,000.00) $ 2,833,000.00 $ 7,736,000.00 21 22 Pv* $ 582,857.14 $ (2,569,614.51) $ (6,682,647.66) 23 24 25 26 Total Pv* *In millions $(8,669,405.03) 27 28 Question 3. Interest Rate 7% Required Rate of Return for Risk Associated With Projected Future Three Year's Free Cash Flows. 5% Numbers from Q1 29 30 FCF-Years 2020 2021 2022 2023 2024 31 FCF in dollars* $ (612,000.00) $ 2,833,000.00 $ 7,736,000.00 $ $ - 32 33 Pv* $ 571,962.62 $(2,474,451.92) $(6,314,880.38) $ $ $ 34 37 *In millions 38 Total Pv* $(8,217,369.68) 39 40 41 42 43 44 45 46 47 M N Instructions and Explanations Free cash flows (FCF), for this exercise is difference between cash generated from operating income minus capital expenses at the end of your company's fiscal or calendar year. The present value of free cash flows is one method of determining a company's value to a potential buyer. Note: For Milestone One, please use the adjusted free cash flows calculated for your selected company on Tab 2 (Selected Co. for Project) of this Excel workbook. Use 5% as the interest rate for these questions. For the purpose of this exercise, what will happen to the total PV if your selected company's free cash flows for each year reported in Question 1 were reduced by 10%? $ 2025 Your selected company is projecting that free cash flows for the next three (3) years will increase by 3% annually. Using the free cash flows from Question 1 above, increase each of the future free cash flows by 3% and enter these numbers in the yellow highlighted areas. As there is a chance that these increases may not occur as projected, a buyer who may be willing to purchase the company before the increases occur, will account for this risk by using a required rate of return of 7%. What price would the potential buyer be willing to pay based upon the known free cash flows and the future projected free cash flows? Once you have completed these calculations, proceed to write your written analysis.
Expert Answer:
Posted Date:
Students also viewed these mathematics questions
-
Use hand calculations to fit the multiple linear regression model 1 y = β0 + β1x1 + β2x2 to the data set in DS 13.6.2. (a) Write down the vector of observed values...
-
A governments MD&A states that government-wide net position decreased as a result of the issuance of a long-term liability during the current reporting period. Does this sound correct? How does the...
-
In Problem 2.2, find the depth at which the net force on the tank is zero. Data From Problem 2.2 The open end of a cylindrical tank 2 ft in diameter and 3 ft high is submerged in water as shown. If...
-
Paloma Co. pays its employees each week. Its employees gross pay is subject to these taxes: The company is preparing its payroll calculations for the week ended August 25. Payroll records show the...
-
A Treasury bond that matures in 10 years has a yield of 6 percent. A 10-year corporate bond has a yield of 8 percent. Assume that the liquidity premium on the corporate bond is 0.5 percent. What is...
-
you are a commercial Landlord and own a multi-tenant building for which you paid $10,000,000 using an 10% cap rate based on the fully leased building that has a GLA of 200,000 SF.Your total costs to...
-
Write a program in the Julia programming language that captures a sequential game between two players in its extensive form and computes each players payoff using a mixed strategy.
-
Build an app that makes party invitations: Label what code belongs to what file name: Ex. 1) this code goes in index.html 2) this code goes in css 3) this code goes... Party invitations Build an app...
-
nues) 000h = (dom), am qese pla no diW Q2. A typical power and torque characteristic curve for an EV is shown in the figure [3] below. Derive expressions for 0 to v mph acceleration time and energy...
-
NEGLIGENCE/BREACH OF DUTY Merrill v. The State of New York Court of Claims 110 Misc.2d 260, 442 N.Y.S.2d 352 (1981) FACTS: Plaintiff Theophane Merrill and his wife Virginia, both deaf, attended the...
-
Two items are omitted from each of the following three lists of cost of goods sold data from a manufacturing company income statement. Determine the amounts of the missing items, identifying them by...
-
(ii) The pressure coefficient at a particular point on the surface of a wing is given by the equation C = 2 yM 1 + (y - 1)M/0 z () 1 1 +(y - 1)M 2 1+ 8 where M is the local Mach number and M is the...
-
Research state laws, and any federal laws if applicable, regarding treatment against religious based medical decisions. Step 2: Determine, through professional research, if you believe the physicians...
-
Figure displays a 12.0 V battery 3 four uncharged capacitors of capacitances C1 = 4.00F, C2 = 6.00F, and C3 = 3.00F. The switch is thrown to the left side until capacitor 1 is fully charged. Then the...
Study smarter with the SolutionInn App