Question: Given the two-variable sensitivity analysis below, when growth rate is expected to be 3.5% and WACC 8%, our discounted cash flows is expected to be

Given the two-variable sensitivity analysis below, when growth rate is expected to be 3.5% and WACC 8%, our discounted cash flows is expected to be

640,617.38 7% 7.50% 8% 8.50% 9% 9.50%
1% 735,693.08 702,085.31 673,297.60 648,365.51 626,565.70 607,345.07
1.50% 767,364.90 728,389.42 695,429.35 667,195.22 642,741.47 621,358.90
2% 805,371.09 759,476.09 721,249.71 688,921.82 661,228.06 637,241.23
2.50% 851,823.09 796,780.10 751,764.69 714,269.52 682,558.73 655,392.47
3% 909,888.09 842,373.89 788,382.67 744,225.89 707,444.53 676,336.21
3.50% 984,543.09 899,366.13 833,137.98 780,173.53 736,855.01 700,770.57
4% 1,084,083.10 972,641.86 889,082.11 824,109.54 772,147.59 729,647.54
4.50% 1,223,439.10 1,070,342.84 961,010.28 879,029.55 815,282.96 764,299.90
5% 1,432,473.11 1,207,124.20 1,056,914.50 949,640.99 869,202.17 806,652.80

Group of answer choices

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!