Question: Consider the table given below to answer the following question. Year 1 2 3 4 5 6 7 8 9 10 Asset value 8.00 9.20
Consider the table given below to answer the following question.
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | ||||||||||
| Asset value | 8.00 | 9.20 | 10.58 | 12.17 | 13.63 | 15.26 | 17.09 | 18.63 | 20.31 | 22.14 | ||||||||||
| Earnings | 1.20 | 1.38 | 1.59 | 1.83 | 2.04 | 2.21 | 2.39 | 2.52 | 2.23 | 2.44 | ||||||||||
| Net investment | 1.20 | 1.38 | 1.59 | 1.46 | 1.64 | 1.83 | 1.54 | 1.68 | 1.83 | 1.99 | ||||||||||
| Free cash flow (FCF) | 0.37 | 0.41 | 0.38 | 0.85 | .84 | 0.41 | 0.44 | |||||||||||||
| Return on equity (ROE) | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.145 | 0.14 | 0.135 | 0.11 | 0.11 | ||||||||||
| Asset growth rate | 0.15 | 0.15 | 0.15 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.09 | ||||||||||
| Earnings growth rate | 0.15 | 0.15 | 0.15 | 0.12 | 0.08 | 0.08 | 0.05 | 0.11 | ?0.09 | 1.12 | ||||||||||
Assuming that competition drives down profitability (on existing assets as well as new investment) to 14.5% in year 6, 14% in year 7, 13.5% in year 8, and 11% in year 9 and all later years. What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)
Present Value = million
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
