Question: Need help finding the yellow values. Please show calculations to help my understanding. Market Value 10.19% After Tax Cost of Debt 4.44% Cost of Equity

Need help finding the yellow values. Please show calculations to help my understanding.

Need help finding the yellow values. Please show calculations to help my

Market Value 10.19% After Tax Cost of Debt 4.44% Cost of Equity 9.81% WACC 9.27% Nike Inc. Calculations (1-(42.09*271.5)/((42.09*271.5)+1296.6)) 7.16%*(1-38%) Used Financial Calculator: PV= 95.60, N=40, PMT=-3.375, FV=-100 ANSWER: 3.5837*2= 7.16% 5.74%+5.9%*0.69 B4*(B3)+B5*89.9% Cost of Capital 9.27% Rate 3.00% Discounted Cash Flow 2002 764.10 2003 663.10 2004 777.60 2005 866.20 2006 1,014.00 2007 1,117.60 2008 1,275.20 2009 1,351.70 2010 1,486.70 Free Cash Flow Terminal Value Total Flows Present Value of flows 2011 1,572.70 17,998.30 19,571.00 764.10 663.10 777.60 866.20 1,014.00 1,117.60 1,275.20 1,351.70 1,486.70 Enterprise Value Less: Current Outstanding Debt 1,296.60 Equity Value Current Shares Outstanding 271.50 Equity Value per Share Current Market Price: 42.09

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!