Question: The next two questions use the data below. The data will be repeated on the next question: You have been tasked with building a stand-alone
The next two questions use the data below. The data will be repeated on the next question:
You have been tasked with building a stand-alone DCF valuation for Milner Beverages, a publicly traded company, using the unlevered two-stage approach. You calculate the following:
| $ in millions | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Unlevered free cash flow | 110.0 | 120.0 | 150.0 | 170.0 | 200.0 | 250.0 | 280.0 |
In addition, you calculate the following:
- WACC = 8.00%
- Perpetuity growth rate (annual growth rate of unlevered free cash flows after 2023) = 3.00%
Calculate enterprise value at the beginning of 2017 assuming all cash flows occur at year-end. Use whole numbers (i.e. 1 year exactly equals 1 period when calculating returns and discounting).
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
