Question: Prepare a 5-year DCF based upon the following assumptions: NCF: Year 1 $677,000 Growth Rate: 2.7% Cap Rate: 6.0% Residual Rate: 9.5% WACC: 6.5% What

Prepare a 5-year DCF based upon the following assumptions:

NCF: Year 1 $677,000

Growth Rate: 2.7%

Cap Rate: 6.0%

Residual Rate: 9.5%

WACC: 6.5%

What is the Purchase Price?

What is the IRR?

What is the NPV?

Step by Step Solution

★★★★★

3.36 Rating (152 Votes )

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock

To calculate the Purchase Price IRR and NPV using a 5year DCF we need to use the following formula D... View full answer

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!

Q:

Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...

Q:

List three specific parts of the Case Guide, Objectives and Strategy Section (See below) that you had the most difficulty understanding. Describe your current understanding of these parts. Provide...

Q:

Alex, Senior Accountant at Rockford Rebel, Inc., has been directed to put together a bond comparison schedule for the CFO. Using the exhibits, enter the appropriate amount for each item in its...

Q:

Prepare a 5-year DCF based upon the following assumptions: NCF: Year 1 $677,000 Growth Rate: 2.7% Cap Rate: 6.0% Residual Rate: 9.5% WACC: 6.5% 3.1 What is the Purchase Price? 3.2 What is the IRR?...

Q:

show alll work and in excel as well and explain how you get the answer Question 3: (20 Points) Prepare a 5-year DCF based upon the following assumptions: NCF: Year 1 $577,000 Growth Rate: 2.7% Cap...

Q:

Prepare a 5-year DCF based upon the following assumptions: NCF: Year 1 $407,000 Growth Rate: 3.5% Cap Rate: 7% Residual Rate: 8.5% WACC: 6.5% 3.1 What is the Purchase Price? 3.2 What is the IRR? 3.3...

Q:

Prepare a 5-year DCF based upon the following assumptions: NCF: Year 1 $407,000 Growth Rate: 3.5% Cap Rate: 7% Residual Rate: 8.5% WACC: 6.5% 3.1 What is the Purchase Price? 3.2 What is the IRR? 3.3...

Q:

Prepare a 5-year DCF based upon the following assumptions: NCF: Year 1 $407,000 Growth Rate: 3.5% Cap Rate: 7% Residual Rate: 8.5% WACC: 6.5% 3.1 What is the Purchase Price? 3.2 What is the IRR? 3.3...

Q:

1) What are some of the issues related to Johannas estimation of the cost of debt? If her calculation is incorrect, what is the correct calculation? (12pts) 2) What are some of the issues related to...

Q:

You helped me a couple of weeks ago. I was wondering if i could setup a time for tomorrow that you could be available to help me with some questions. I will pay $20 per question. They are short and I...

Q:

On October 1, 2021, Nicklaus Corporation receives permission to replace its $1 par value common stock (5,000,000 shares authorized, 3,000,000 shares issued, and 2,900,000 shares outstanding) with a...

Q:

Why is there a different XBRL taxonomy for each country, including XBRL Australia, XBRL Canada, XBRL Germany, XBRL Japan, XBRL-Netherlands, XBRL-US, and XBRL UK? What would happen if there were only...

Q:

Tick all the answers that apply to you by completing the sentence: With regards to debt I would like to . . . . . . . Group of answer choices Learn how to avoid debt Understand why I keep getting...

Q:

9. Find f'(x) Inr) b f(x)=e"In(x+2)

Q:

2+2!=?

Q:

A firm has determined its optimal capital structure which is composed of the following sources and target market value proportions. Please show in detail how you arrived to the answer. Source of...

Q:

A Ramallah pharmaceutical company has the following situation involving the processing of purchases transaction, were the outside entities are suppliers (who receive purchase orders and ship ordered...

Q:

Your groups opinion/reflection: i.e. what there a believable defense- do you believe the product/mark/etc. infringes on the intellectual property and why? AND your group's reflection on member...

Q:

Based on the information below, and assuming a range of 11-13% WACC and 3-5% terminal value growth rate, what is the range of values for Saito Solar? Strategically, do you think Mr. Saito and his...

Q:

Attached is the assignment requirement and 2 previous assignments as example 1- the assignment should be zero plagiarism and similarity (no copy ans paste is accepted) 2- should be completed in the...

Q:

Overview CORA Limited is a digital health platform providing health services including tracking health records, booking appointments with doctors, video consultation with specialist doctors,...

Q:

Note :- First picture is of the question and other are for reference. Note:- I want full answer not just hints. 2. b) Based on Mr. Suzuki's estimate of a 3-5\% growth rate of Saito Solar's free cash...

Q:

Which of the DCF based valuation methodologies use the weighted average cost of capital as the discount factor? a. Adjusted present value and enterprise DCF b. Discounted economic profit alone c....

Q:

Content what you say (13/15) Professionalism how you say it (1/15) Visual appeal how it looks. (1/15) You should have received an email from me with your assigned company name. You cannot select your...