find the Terminal Value as well as PV of Terminal Value? find Total Enterprise Value? Perpetuity Method

 find the Terminal Value as well as PV of Terminal Value? find Total Enterprise Value?

Transcribed Image Text:

Perpetuity Method Present Value of Projection Period $2,881.35 2008 Free Cash Flow $868.0 Perpetuity Growth Rate 3.0% (immediate growth after merger) Terminal Value $23,061.1 Years 5.0 Present Value of Terminal Value $16,537.14 Total Enterprise Value $23,404.58 Toal Debt $1,000.00 Shares Outstanding 275,742,319 Equity Value Share Price $22,404.58 $81.25 Stand-Alone Value Enterprise Value $19,418.49 Share Price $66.80 Synergies Asia: 5% -7% EMEAI: 3%-5% $514.65 $3,252.52 Internal Savings Sales & administrative expense savings $211.37 25% Reduction in NWC $7.56 Perpetuity Method Present Value of Projection Period $2,881.35 2008 Free Cash Flow $868.0 Perpetuity Growth Rate 3.0% (immediate growth after merger) Terminal Value $23,061.1 Years 5.0 Present Value of Terminal Value $16,537.14 Total Enterprise Value $23,404.58 Toal Debt $1,000.00 Shares Outstanding 275,742,319 Equity Value Share Price $22,404.58 $81.25 Stand-Alone Value Enterprise Value $19,418.49 Share Price $66.80 Synergies Asia: 5% -7% EMEAI: 3%-5% $514.65 $3,252.52 Internal Savings Sales & administrative expense savings $211.37 25% Reduction in NWC $7.56

Answer rating: 100% (QA)

To find the Terminal Value using the Perpetuity Method you typically use the formula textTerminal Va... View the full answer