PLEASE FILL IN THE YELLOW

ABC Tech Valuation Estimate Step 1: Calculate FCF Step 2: Calculate Terminal Value Step 3: Calculate PV of FCF and Terminal Value Step 1 Year 6 Net Income (After Tax) Add back D&A Substract NWC Substract Capex Year 1 ($1,964,633) $396,223 ($2,050,367) ($1,650,000) Year 2 $1,066,144 $576,223 ($1,596,144) ($150,000) Year 3 $3,174,038 $756,223 ($3,354,038) Year 4 $6,069,327 $936,223 ($6,249,327) Year 5 $8,922,185 $1,116,223 ($9,102,185) $1,172,034.15 ($9,557,294.25) $0.00 So So Formulas: NOPAT = EBIT (1-t) NOPAT = net operating after-taxes earnings FCF = NOPAT-new net capital expenditures k capitalization rate = = WACC-8 Terminal Value = FCF/Irg) FCF 5% Step 2 Assumed growth rate Use "build-up" rate as WACC Terminal value =====> 16% Step 3 PV of FCF Total Valuation to Equity