please scroll down for updated pictures i cant delete the old once

Q1-Q6 are based on the following information:

You are trying to value a private company. The company has 5 million of debt and 4 million of book equity. The ratio of market value to book value for similar firms is 2. You decide to use this ratio to estimate the market value of equity as the input for the weights in WACC calculation. The average beta for publicly traded firms in the same industry is 2, and the average debt-to-equity ratio for public firms in this industry is 0.4. The corporate tax rate is 40%. The risk free rate is 6% and the market risk premium is 5.5%. The interest rate for debt is 10%.

Here is the FCFF model for valuing the business:

Year 1 2 3 4 5 6

EBIT (EBIT grows at 15% for the first $2.30 $2.65 $3.04 $3.50 $4.02 $4.22

five years and 5% thereafter.)

EBIT (1-Tax Rate) $1.38 $1.59 $1.82 $2.10 $2.41 $2.53

Less

(Cap. Expenditures-Depreciation) grows $.115 $.132 $.152 $.175 $.201 $0.00

at same 15% annual rate as revenue

for 5 years and are offsetting

thereafter)

Equals

FCF

Assuming after 5 years, the growth rate is 5% forever.

1.What is the unlevered Beta for publicly traded firms in the same industry?

2. What is levered beta for the private firm? 3. What is the cost of equity for the private firm (in percentage)? 4. What is the WACC for the private firm (in percentage)?

5. What is the terminal value of the firm at the end of year 5 (in millions)? 6. What is the equity value of the firm right now (in millions)? (Note the question is not asking for firm value)

01-06 red on the following information We company. The company debt and many wa ty The ma INTET theo 4 3 QUESTION 2 2What is lovered beta for the private firm? QUESTION 3 1 What the Cost of uity for the private in gercentage QUESTION 4 4 What the WACC for Der QUESTIONS What is the termin ONE QUESTION 4 Whether with the beton anotar for QUESTION 4 4. What is the WACC for the private firm (in percentage)? QUESTION 5 5. What is the terminal value of the firm at the end of year 5 (in millions)? QUESTION 6 6. What is the equity value of the firm right now (in millions)? (Note the question is not asking for firm value) QUESTION 1 03-96 are based on the following information You are trying to valuta private company. The company has 5 milion of debt and 4 million of book equity. The free book for marma. Du decide to use this is the market for out for one wg Accetto The beauty tremity i 2. restawy for publes y The Core i3 401. The Meerese & ans met prenu. There for debe 104 Here is the model for at Year 1 2 3 4 5 6 SITUSIT OM 18 for the first 2.0 245 13.04 3.50 4.024.22 five years and therehe : Rare 51341159 1162 13.10 124 125 L. Coopereits-Ordoped 1122 1125.01 30.00 for th FO Atuning #Mer 5 years, the growth rate $54 forever hele besture they QUESTION QUESTION Who wore mi perserap 01-06 red on the following information We company. The company debt and many wa ty The ma INTET theo 4 3 QUESTION 2 2What is lovered beta for the private firm? QUESTION 3 1 What the Cost of uity for the private in gercentage QUESTION 4 4 What the WACC for Der QUESTIONS What is the termin ONE QUESTION 4 Whether with the beton anotar for QUESTION 4 4. What is the WACC for the private firm (in percentage)? QUESTION 5 5. What is the terminal value of the firm at the end of year 5 (in millions)? QUESTION 6 6. What is the equity value of the firm right now (in millions)? (Note the question is not asking for firm value) QUESTION 1 03-96 are based on the following information You are trying to valuta private company. The company has 5 milion of debt and 4 million of book equity. The free book for marma. Du decide to use this is the market for out for one wg Accetto The beauty tremity i 2. restawy for publes y The Core i3 401. The Meerese & ans met prenu. There for debe 104 Here is the model for at Year 1 2 3 4 5 6 SITUSIT OM 18 for the first 2.0 245 13.04 3.50 4.024.22 five years and therehe : Rare 51341159 1162 13.10 124 125 L. Coopereits-Ordoped 1122 1125.01 30.00 for th FO Atuning #Mer 5 years, the growth rate $54 forever hele besture they QUESTION QUESTION Who wore mi perserap