Question: Consider the table given below to answer the following question. Year 1 2 3 4 5 6 7 8 9 10 Asset value 14.00 15.96

Consider the table given below to answer the following question.

Year
1 2 3 4 5 6 7 8 9 10
Asset value 14.00 15.96 18.19 20.74 23.02 25.56 28.37 30.64 33.09 35.73
Earnings 1.96 2.23 2.55 2.90 3.22 3.45 3.69 3.83 3.31 3.57
Net investment 1.96 2.23 2.55 2.28 2.53 2.81 2.27 2.45 2.65 2.86
Free cash flow (FCF) 0.62 0.69 0.64 1.42 1.38 0.66 0.71
Return on equity (ROE) 0.14 0.14 0.14 0.14 0.14 0.135 0.13 0.125 0.10 0.10
Asset growth rate 0.14 0.14 0.14 0.11 0.11 0.11 0.08 0.08 0.08 0.08
Earnings growth rate 0.14 0.14 0.14 0.11 0.07 0.07 0.04 0.14 0.08

Assuming that competition drives down profitability (on existing assets as well as new investment) to 13.5% in year 6, 13% in year 7, 12.5% in year 8, and 10% in year 9 and all later years. What is the value of the concatenator business? Assume 13% cost of capital. (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)

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!