Question: Based upon the information below, what is the value of the company as of 1 / 1 / 2 0 2 1 ( use the

Based upon the information below, what is the value of the company as of 1/1/2021(use the APV model).
2018 FCF $6,000,000
2019 FCF $6,600,000
2020 FCF $6,800.000
2021 FCF $5,500,000
2022 FCF $5,800,000
2023 FCF $6,000,000
2024 FCF $6,700,000
2018 Tax Shield $250,000
2019 Tax Shield $270,000
2020 Tax Shield $280,000
2021 Tax Shield $290,000
2022 Tax Shield $310,000
2023 Tax Shield $320,000
2024 Tax Shield $340,000
Terminal growth rate: 1.5%
Discount rate: 8%
A)101,594,609
B)100,157,709
C)80,184,086
D)95,609,163

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!