B F GH K 1 Appendix 2 2 Sample Valuation Using the Net Present Value Method...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
B F GH K 1 Appendix 2 2 Sample Valuation Using the Net Present Value Method 3 Fill in the colored cells with your own calculation (cell should contain formula) For certain special numbers, such as "0" or "365" you can enter them manually without showing formula; Also note that the order of finishing these cells are not necessarily from top to bottom. 4 5 Year 1 Year 2 Year Year Year Year Year Year Year 9 6 7 Revenues 100 140 210 250 8 Costs 230 240 260 275 290 380 290 310 500 650 900 350 400 470 9 EBIT -130 -100 -50 -25 0 70 150 250 430 10 11 12 WACC Calculation 13 Tax Rate 40% 14 Rm - Rf 7.5% 15 EN 100% 16 Bu 1.2 17 10 Year Treasury 6.0% 18 WACC 19 20 Cash Flows 21 22 Terminal Growth Rate 23 24 Year 25 Revenues 26 Less: Costs 27 EBIT 28 Less: Tax 29 EBIAT 30 Less: Ch. NWC 31 Free Cash Flow 32 33 Discount Factor 34 PV (Cash Flow) 35 36 PV (Cash Flows) 37 Terminal Value 38 PV (Terminal Value) 3.0% 0 1 2 3 4 5 6 7 8 9 100 140 210 250 290 380 500 650 900 230 240 260 275 290 310 350 400 470 -130 -100 -50 -25 0 70 150 250 430 Net Present Value and 40 Sensitivity Analysis 41 42 PV (Cash Flows) 43 PV (Terminal Value) 44 Net Present Value 45 46 Tax Calculation 47 EBIT 48 NOLs Used 49 NOLS Added 50 Tax 51 52 Beginning NOLS WACC 13% 15% 17% Terminal 2% 0 0 0 Growth 3% 0 0 0 Rate 4% 0 0 0 -130 -100 -50 -25 0 70 150 250 430 100 53 Ending NOLS 54 55 Net Working Capital (10% sales) 56 Beg NWC 0 10 14 57 End NWC 10 14 21 22 21 25 225 29 38 29 38 50 5559 50 65 65 90 58 Ch. NWC 59 I already created formulas for this data table. As long as you finish the rest of the cells, this table should be generated automatically. Of course you are always welcome to delete what I did and practice creating this table in your own way. For these three rows, I will tolerate manual entrance for certain cells. Alternatively, you can creately use the MIN and MAX function to generate appropriate formulas. Also, don't forget the tax rate is given in cell B13 143 40 40 G H K L M N P R Xfx {TABLE(B18,B22)} J 41 WACC 42 0 13% 15% 17% 43 2% 0 0 0 44 3% 0 0 0 45 4% 0 0 0 I already created formulas for this data table. As long as you finish the rest of the cells, this table should be generated automatically. Of course you are always welcome to delete what I did and practice creating this table in your own way. Year Revenues 0 1 2 3 4 5 100 140 210 250 290 380 Less: Costs 230 240 260 275 290 310 EBIT -130 -100 -50 -25 0 70 Less: Tax 0 0 0 0 0 60000 7 8 500 650 900 350 400 470 150 250 430 0 0 26 172 EBIAT -130 -100 -50 -25 0 70 150 224 258 Less: Ch. NWC 10 4 7 4 4 9 12 15 25 Free Cash Flow -140 -104 -57 -29 -4 61 138 209 233 Discount Factor 0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 PV (Cash Flow) -122 -79 -37 -17 -2 26 52 68 66 PV (Cash Flows) (44) Terminal Value PV (Terminal 2000 569 Value) Net Present Value and Sensitivity PV (Cash Flows) (44) PV (Terminal 569 Matue desent Value 525 Tax Calculation EBIT NOLS Used NOLS Added Tax WACC 525 13% 15% 17% Terminal 2% Growth 3% Rate 4% -130 -100 -50 -25 0 0 130 100 50 0 0 0 20 25 0000 70 70 2200 150 250 430 150 185 0 0 0 0 26 172 Beginning NOLs Ending NOLs 100 230 330 380 405 405 335 185 0 230 330 380 405 405 335 185 0 0 Net Working Capital (10% sales) Beg NWC End NWC Ch. NWC 0 10 14 21 25 29 10 14 21 25 29 38 10 4 4 4 29 38 50 12 525 50 65 65 90 15 25 This assignment on valuation is based on the Appendix 1 and 2 of "Note on Valuation in Private Equity Settings". You are asked to replicate the results in the two appendices by filling in the missing information (colored cells) with your own calculation results. That is, your results should be the same as those shown in the Appendicies but your cells should contain formulas. B F GH K 1 Appendix 2 2 Sample Valuation Using the Net Present Value Method 3 Fill in the colored cells with your own calculation (cell should contain formula) For certain special numbers, such as "0" or "365" you can enter them manually without showing formula; Also note that the order of finishing these cells are not necessarily from top to bottom. 4 5 Year 1 Year 2 Year Year Year Year Year Year Year 9 6 7 Revenues 100 140 210 250 8 Costs 230 240 260 275 290 380 290 310 500 650 900 350 400 470 9 EBIT -130 -100 -50 -25 0 70 150 250 430 10 11 12 WACC Calculation 13 Tax Rate 40% 14 Rm - Rf 7.5% 15 EN 100% 16 Bu 1.2 17 10 Year Treasury 6.0% 18 WACC 19 20 Cash Flows 21 22 Terminal Growth Rate 23 24 Year 25 Revenues 26 Less: Costs 27 EBIT 28 Less: Tax 29 EBIAT 30 Less: Ch. NWC 31 Free Cash Flow 32 33 Discount Factor 34 PV (Cash Flow) 35 36 PV (Cash Flows) 37 Terminal Value 38 PV (Terminal Value) 3.0% 0 1 2 3 4 5 6 7 8 9 100 140 210 250 290 380 500 650 900 230 240 260 275 290 310 350 400 470 -130 -100 -50 -25 0 70 150 250 430 Net Present Value and 40 Sensitivity Analysis 41 42 PV (Cash Flows) 43 PV (Terminal Value) 44 Net Present Value 45 46 Tax Calculation 47 EBIT 48 NOLs Used 49 NOLS Added 50 Tax 51 52 Beginning NOLS WACC 13% 15% 17% Terminal 2% 0 0 0 Growth 3% 0 0 0 Rate 4% 0 0 0 -130 -100 -50 -25 0 70 150 250 430 100 53 Ending NOLS 54 55 Net Working Capital (10% sales) 56 Beg NWC 0 10 14 57 End NWC 10 14 21 22 21 25 225 29 38 29 38 50 5559 50 65 65 90 58 Ch. NWC 59 I already created formulas for this data table. As long as you finish the rest of the cells, this table should be generated automatically. Of course you are always welcome to delete what I did and practice creating this table in your own way. For these three rows, I will tolerate manual entrance for certain cells. Alternatively, you can creately use the MIN and MAX function to generate appropriate formulas. Also, don't forget the tax rate is given in cell B13 143 40 40 G H K L M N P R Xfx {TABLE(B18,B22)} J 41 WACC 42 0 13% 15% 17% 43 2% 0 0 0 44 3% 0 0 0 45 4% 0 0 0 I already created formulas for this data table. As long as you finish the rest of the cells, this table should be generated automatically. Of course you are always welcome to delete what I did and practice creating this table in your own way. Year Revenues 0 1 2 3 4 5 100 140 210 250 290 380 Less: Costs 230 240 260 275 290 310 EBIT -130 -100 -50 -25 0 70 Less: Tax 0 0 0 0 0 60000 7 8 500 650 900 350 400 470 150 250 430 0 0 26 172 EBIAT -130 -100 -50 -25 0 70 150 224 258 Less: Ch. NWC 10 4 7 4 4 9 12 15 25 Free Cash Flow -140 -104 -57 -29 -4 61 138 209 233 Discount Factor 0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 PV (Cash Flow) -122 -79 -37 -17 -2 26 52 68 66 PV (Cash Flows) (44) Terminal Value PV (Terminal 2000 569 Value) Net Present Value and Sensitivity PV (Cash Flows) (44) PV (Terminal 569 Matue desent Value 525 Tax Calculation EBIT NOLS Used NOLS Added Tax WACC 525 13% 15% 17% Terminal 2% Growth 3% Rate 4% -130 -100 -50 -25 0 0 130 100 50 0 0 0 20 25 0000 70 70 2200 150 250 430 150 185 0 0 0 0 26 172 Beginning NOLs Ending NOLs 100 230 330 380 405 405 335 185 0 230 330 380 405 405 335 185 0 0 Net Working Capital (10% sales) Beg NWC End NWC Ch. NWC 0 10 14 21 25 29 10 14 21 25 29 38 10 4 4 4 29 38 50 12 525 50 65 65 90 15 25 This assignment on valuation is based on the Appendix 1 and 2 of "Note on Valuation in Private Equity Settings". You are asked to replicate the results in the two appendices by filling in the missing information (colored cells) with your own calculation results. That is, your results should be the same as those shown in the Appendicies but your cells should contain formulas.
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Ratio analysis of the top three ( 3 ) competitors in the industry using the company s financial statements. The ratio analysis should include: a ) 5 - year trend analysis of each company selected and...
-
L assignments&takeAssignmentSe... Q A 000 Problem 9-07 (Algorithmic) As part of the settlement for a class action lawsuit, Hoxworth Corporation must provide sufficient cash to make the following...
-
Consider the following information: Rate of Return if State Occurs State of Economy Boom :57 Bust of Economy .66 .34 Probability of State Stock A .09 .13 Stock B Stock C .03 .19 .24 -.04 a. What is...
-
Suppose that In Example 18.6 the electrical firm does not have enough prior information regarding the population mean length of life to be able to assume a normal distribution for p. The firm...
-
The following data give the number of highway collisions with large wild animals, such as deer or moose, in one of the northeastern states during each week of a 9-week period. Find the range,...
-
Who are primary investors and ultimate borrowers and explain their conflict of preferences.
-
MGM Resorts International is committed to responsible gaming and strictly adheres to the Code of Conduct established by the American Gaming Association. The company's efforts include employee...
-
Valley Realty acts as an agent in buying, selling, renting, and managing real estate. The unadjusted trial balance on July 31, 2014, is shown below. The following business transactions were completed...
-
250 word response to; Variation is the extent to which a process deviates from the norm, similar to standard deviation in statistics. For example, the process to draw blood for a lab technician may...
-
Consumer surplus can be measured as the area between the demand curve and the equilibrium price. True O False
-
Tanner-UNF Corporation acquired as a long-term Investment $170 million of 6% bonds, dated July 1, on July 1, 2024. Company management has the positive Intent and ability to hold the bonds until...
-
Evaluate and analyze the use of Modern/Theory Y types of practices and theory (McGregor and Rieger) in this case....
-
2. For each of the following transactions, state two things: (1) which section of the Statement of Cash Flows (SCF) would this transaction be reported in; and (2) would it be ADDED or SUBTRACTED?...
-
1) Analyze the rental process given in the case study. What are the factors that affect the throughput rate, throughput time, and inventory at each stage of the process (available, delivery, pickup...
-
When i run chrome driver in cucumber in ecliap i am receiving this error "only local connections are allowed error in selenium" i am sending all my project pic solve the error *** 0.0 .q.# Problems @...
-
In their 1992 paper "The audit expectations gap - plus ca change, plus c'est la meme chose?", Humphrey & Moizer stated: "The expectations gap has thus been classified by the profession as a...
-
The water in tank A is at 270 F with quality of 10% and mass 1 lbm. It is connected to a piston/cylinder holding constant pressure of 40 psia initially with 1 lbm water at 700 F. The valve is opened,...
-
Santa Fe Company purchased merchandise for resale from Mesa Company with an invoice price of \($24,000\) and credit terms of 3/10, n/60. The merchandise had cost Mesa \($16,000\). Santa Fe paid...
-
Ziegler Inc. has the following cash disbursements in April. Apr. 9 Issued check no. 210 to Kitt Corp. to buy store supplies for \($650.\) Apr. 17 Issued check no. 211 for \($1,400\) to pay off a note...
-
Scudamore had to attend to payroll, employee benefits, and taxes, among other issues, in getting hiscompany where it is today. Required Prepare a one-page memorandum that summarizes the types of...
Study smarter with the SolutionInn App