Excerpts Provided from Financial Statement Capital Expenditures Cash Change in working capital Depreciation Interest Expense Long...

 

Transcribed Image Text:

Excerpts Provided from Financial Statement Capital Expenditures Cash Change in working capital Depreciation Interest Expense Long term debt Net Income Tax Rate Unlevered Taxes Year 0 (2,000) 9,125 (119) 4,516 1,750 20,000 10,420 2296 (3,324) Year 1 (2,200) 218 4,746 2,250 11,149 22% (3,640) Year 2 (2,500) 300 4,070 2,300 11,818 22% (3,839) Year 3 (2,350) (55) 4,068 2,350 12,409 22% (4,017) Given the above financial data, calculate the Unlevered Free Cash Flow in Year 4 using the Net Income approach. Choose only 1 correct answer as below:- (A) $16,847 (B) $16,319 (C) $14,447 (D) $12,575 Year 4 (3,000) (242) 4,783 2,400 12,906 2296 (4,168) Year 5 (2,100) (253) 4,352 2,400 13,293 22% (4,277) Excerpts Provided from Financial Statement Capital Expenditures Cash Change in working capital Depreciation Interest Expense Long term debt Net Income Tax Rate Unlevered Taxes Year 0 (2,000) 9,125 (119) 4,516 1,750 20,000 10,420 2296 (3,324) Year 1 (2,200) 218 4,746 2,250 11,149 22% (3,640) Year 2 (2,500) 300 4,070 2,300 11,818 22% (3,839) Year 3 (2,350) (55) 4,068 2,350 12,409 22% (4,017) Given the above financial data, calculate the Unlevered Free Cash Flow in Year 4 using the Net Income approach. Choose only 1 correct answer as below:- (A) $16,847 (B) $16,319 (C) $14,447 (D) $12,575 Year 4 (3,000) (242) 4,783 2,400 12,906 2296 (4,168) Year 5 (2,100) (253) 4,352 2,400 13,293 22% (4,277)

Answer rating: 100% (QA)

To calculate Unlevered Free Cash Flow UFCF using the Net Income approach we use the formula UFC... View the full answer