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
Get step-by-step solutions from verified subject matter experts
