Can you explain how to get 5-year cumulative EBITDA? NPV Analysis Free Cash Flows EBIT(1-t) plus depreciation
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
NPV Analysis Free Cash Flows EBIT(1-t) plus depreciation less ANWC less capital expenditures Free Cash Flow Terminal 3.00% Initial Outlays Net working capital Net property, plant & Discount 8.40% Present value Net Present Value $ NPV without Terminal 1 $ IRR Analysis Cash Flows IRR Payback Analysis L Cash flows Cumulative cash flow Payback period 5-year Cumulative EBITDA (750) 0 2010 2011 2012 2013 2014 350 596 766 835 152 152 152 152 (107) (427) (84) (113) (952) (152) (152) (334) (750) (557) 169 682 541 (800) (1470) 1.0000 0.9225 0.8510 0.7851 (3,020) (514) 144 536 7,150 (146) 2010 2011 2012 2013 (3,020) (557) 169 682 24.0% 0.7242 392 2014 541 2014 2010 (3,020) (557) 2011 2012 2013 169 682 (3,020) (3,577) (3,408) (2,726) (2,185) 541 2015 2016 2017 2018 2019 902 974 1,052 1,136 1,227 164 178 192 207 224 (122) (132) (143) (154) (167) (361) (389) (421) (454) (491) 583 630 680 735 793 0.6681 0.6163 0.5686 0.5245 0.4839 390 388 387 385 384 2015 2016 2017 583 630 680 2015 2016 2017 2018 583 (1,602) $ 6,522 2019 630 680 735 793 443 (972) (291) 7.40 years 2020 1,325 242 (180) (530) 857 16,345 2018 2019 2020 735 793 17,202 0.4464 7679 2020 17,202 NPV Analysis Free Cash Flows EBIT(1-t) plus depreciation less ANWC less capital expenditures Free Cash Flow Terminal 3.00% Initial Outlays Net working capital Net property, plant & Discount 8.40% Present value Net Present Value $ NPV without Terminal 1 $ IRR Analysis Cash Flows IRR Payback Analysis L Cash flows Cumulative cash flow Payback period 5-year Cumulative EBITDA (750) 0 2010 2011 2012 2013 2014 350 596 766 835 152 152 152 152 (107) (427) (84) (113) (952) (152) (152) (334) (750) (557) 169 682 541 (800) (1470) 1.0000 0.9225 0.8510 0.7851 (3,020) (514) 144 536 7,150 (146) 2010 2011 2012 2013 (3,020) (557) 169 682 24.0% 0.7242 392 2014 541 2014 2010 (3,020) (557) 2011 2012 2013 169 682 (3,020) (3,577) (3,408) (2,726) (2,185) 541 2015 2016 2017 2018 2019 902 974 1,052 1,136 1,227 164 178 192 207 224 (122) (132) (143) (154) (167) (361) (389) (421) (454) (491) 583 630 680 735 793 0.6681 0.6163 0.5686 0.5245 0.4839 390 388 387 385 384 2015 2016 2017 583 630 680 2015 2016 2017 2018 583 (1,602) $ 6,522 2019 630 680 735 793 443 (972) (291) 7.40 years 2020 1,325 242 (180) (530) 857 16,345 2018 2019 2020 735 793 17,202 0.4464 7679 2020 17,202
Expert Answer:
Answer rating: 100% (QA)
To calculate the 5year cumulative EBITDA Earnings Before Interes... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324597707
12th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these accounting questions
-
Write a proposal for my app with the given information: *my name is Ahmad. *app name is Kids learning sound app. *In this app there are different categories and in these categories there are...
-
Suppose your firm buys a drilling machine in Month 0, and sells it in Month 102. Perform a complete tax calculation and find the after-tax present value of buying, using and selling the asset, given...
-
Peter owned dividend paying shares of a public corporation. The shares appreciated in value since the time Peter purchased them. Peter sells all shares to his daughter Brianna, who is 12 years old,...
-
What is meant by date alignment? Does it exist on the consolidated worksheet under the following methods, and if not, how is it created prior to elimination of the investment account under each of...
-
A hydrogen atom initially in the ground level absorbs a photon, which excites it to the n = 4 level. Determine the wavelength and frequency of the photon.
-
In reviewing subsequent events, the auditor reviewed a number of sales transactions that raised serious concerns in relation to the recorded value of stocks. The auditor believes that stock should be...
-
The entry to record the payment of $1,200 rent expense would be which of the following? DATE ACCOUNTS POST REF. DR. CR. a. Rent Expense 1,200 Accounts Payable 1,200 b. Cash 1,200 Rent Expense 1,200...
-
How would you evaluate this team based on each of the seven characteristics of effective groups?
-
Sarasota Industrial Inc. of Florida purchased computer equipment from Sydney Tech. of Australia for A$ 5 , 0 0 0 , 0 0 0 with payment due in 3 months. The forecasting department of the firm expects...
-
The Production manager of the Good Time Wine Rack Company is retiring and the Managing Director is looking to replace her. You are preparing a work schedule as youare hoping to be offeredthe position...
-
Explain 4 things you will learn from ITN-262 module 2
-
Which of the following procedures is most relevant to testing the completeness assertion for prepaid insurance? a. Testing whether insurance coverage exceeds the replacement value of insured tangible...
-
Following are selected questions from internal control questionnaires about a companys customer order, credit, shipping, billing, and cash receipts functions. A yes response to any question would...
-
In addressing control procedures for prepaid insurance, which of the following controls would not be relevant to the auditor? a. Controls over purchase cutoff. b. Controls over the acquisition of new...
-
What advantages do both franchisors and franchisees enjoy by entering into a franchise agreement, rather than conducting the entire scope of operations individually?
-
In performing analytical procedures in the expenditure/disbursement cycle, an auditor detects that payables divided by current liabilities appears low in comparison with prior years. Which of the...
-
Mercedes would like to have an average of 88 in her math class. There are five assignments with the following grades: 85, 100, 88, 80, 95 . What grade will Mercedes need to make on the last...
-
(a) With not more than 300 words, examine why Malaysia missed its 2020 targets to divert 40% of waste from landfills and increase recycling rates to 22%. (10 marks) b) Why arent Malaysian recycling?...
-
OBrien Computers Inc. needs to raise $35 million to begin producing a new microcomputer. OBriens straight, nonconvertible debentures currently yield 12%. Its stock sells for $38 per share, the last...
-
Cotner Clothes Inc. is considering the replacement of its old, fully depreciated knitting machine. Two new models are available: (a) Machine 190-3, which has a cost of $190,000, a 3-year expected...
-
Why would a company choose to issue floating-rate as opposed to fixed-rate preferred stock?
-
How do you allocate requirements?
-
How do you flow down requirements?
-
What is requirements flow down?
Study smarter with the SolutionInn App