Question: I got the wrong answer is 159330 the correct answer is 157536 how to calculate to get 157536? I don't know where is my calculation

I got the wrong answer is 159330

the correct answer is 157536

how to calculate to get 157536?

I don't know where is my calculation made mistake, can you help me to solve it? thank you!

I got the wrong answer is 159330 the correct

The Deamon Seed, a chain of Garden Supply Stores had a free cash flow for FY 2021 of $5,250 (all amounts are in $000). Stephen Kelley , CEO, has developed a four year free cash projection, along with estimated cost of capital during the 4 year period, and terminal growth and cost of capital projections. -- a copy of which has been reproduced in the table below. From the end of FY2022-FY2023 FY2024-FY2025 FY2025 to perpetuity Growth Rate 3.2% 2.5% 1.2% Cost of Capital 4.25% 5.20% 4.80% Considering this forecast he asked his CFO (you) to determine the company's valuation using the NPV (net present value) method. Choose the best answer from the list of options below. For this question consider FY2022 as Year 1 and FY2025 as Year 4. (NOTE THAT EXCEL WAS USED TO CALCULATE THE ANSWER TO THIS PROBLEM)

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!

Chapter 7 Revising and Presenting Your Writing I'm not a very good writer, but I'm an excellent rewriter. James A. Michener Half my life is an act of revision. John Irving Getting Started INT RODU CT...

Please help me use this book for citation for my essay Read the book Boss - 2014 "Moral Reasoning" Ethics for Life- A Text with Readings Ch2 CHAPTER 2 .first importance. Mo,af ReaEoning In a...

Chapter 3 Describe and explain the terms climate sensitivity, fat tail, and low beta, and how they relate to climate change. What are the estimated economic costs of global warming? Can we trust...

Hello, Please see the attached assignment and let me know if you can help TAX CONFUSION AND FORM 1040 TURMOIL It was the night of April 14 and Daniel was pacing furiously around the house muttering...

1: Describe and explain the terms climate sensitivity, fat tail, and low beta, and how they relate to climate change. 2: What are the estimated economic costs of global warming? Can we trust these...

LaDonna Powell My first day in the field was not great. I was put with this guy. He was an older white guy. And he was very nice to me but very mean to the people we were screening going onto the...

Please answer me page 51 to page 56 on the attachment. is a multiple choice questions. Thank you FAC1502/101/3/2016 Tutorial letter 101/3/2016 Financial accounting concepts, principles and procedures...

This text was adapted by The Saylor Foundation under a Creative Commons Attribution-NonCommercial-ShareAlike 3.0 License without attribution as requested by the work's original creator or licensee. 1...

DAVID DOESN'T DELEGATE Overcoming an Individual's Immunity to Change AS ANY EXPERIENCED MANAGER will tell us, being an effective delegator is crucial to using everyone's time, skills, and knowledge...

Criteria Exemplary 6 points Accomplishe d 4.8 points Developing 3.6 points Beginning Minimum Below Standards 2.4 points 1.2 points Formulated, wrote, interpreted, argued, and evaluated...

HLB Health's current stock price is $50 and its last dividend (D0) was $3.25. HLB Health's required rate of return is 16%. What is the growth rate of dividend E(g)? What is the firm's expected stock...

Assume that the spot exchange rate is USD 1.00 = CAD 1.28. The continuously-compounded US and Canadian interest rates are 5% and 2% per annum respectively. The correct (no arbitrage) forward rate "F"...

Yes. In general, realized gain is recognized in a 3 5 1 transfer when a taxpayer receives property other than stock ( cash or other "boot" ) from the corporation. Under the Form of Benefit Doctrine,...

Nikita Enterprises has bonds on the market making annual payments, with 16 years to maturity, a par value of $1,000, and selling for $962. At this price, the bonds yield 8.5 percent. What must the...