Question: Using the following set of parameters: Gross Margin: 40% Fixed costs $2,000 Revenue Growth Rate for Years 1 to 5: 10% FCF Steady Growth Rate

Using the following set of parameters:

Gross Margin: 40%

Fixed costs $2,000

Revenue Growth Rate for Years 1 to 5: 10%

FCF Steady Growth Rate after Year 5: 3%

Discount Rate: 12%

Year 1 Revenue: $5,000

Tax Rate 35%

Terminal Year: 5

Please answer the following questions;

What percentage of the total enterprise value is attributed to the terminal value?

How sensitive is your valuation to the inputs? If each input (revenue growth rate for years 1-5, FCF Steady growth rate, or discount rate) changes by 10% of their original value, which input affects the total enterprise value the most? You will have to change each input separately (3 scenarios) to see which input has the greatest effect.

	1	2	3	4	5
Revenues
Gross profits
Fixed Costs
Net Operating Income
Taxes
Free Cash Flow

NPV for Years 1-5 Cash Flows
Terminal Value (as of Year 5)
PV of Terminal Value
Enterprise Value


PV of Terminal Value / Enterprise Value

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!

The Silver Rule states, Do not do unto others what you do not want them to do unto you. Which of the five workable ethical theories is closest to the Silver Rule?

Using the following set of parameters: Gross Margin: 40% Fixed costs $2,000 Revenue Growth Rate for Years 1 to 5: 10% FCF Steady Growth Rate after Year 5: 3% Discount Rate: 12% Year 1 Revenue: $5,000...

Using the following set of parameters: Gross Margin 40% Fixed Costs $2,000 Revenue Growth Rate for Years 1 to 5 10% FCF Steady Growth 3% Discount Rate 12% Year 1 Revenue $5,000 Tax Rate 21% Terminal...

Need help filling int he blanks to this excel spreadsheet Example - Enterprise Valuation & Terminal Value Given (You may use your numbers instead!) Gross Margin 40% Fixed Costs $ 2,000 Revenue Growth...

Enterprise Valuation & Terminal Value Given Gross Margin 40% Fixed Costs $ 2,000 Revenue Growth Rate for Years 1 - 5 10% FCF Steady Growth 3% Discount Rate 12% Year 1 Revenue $ 5,000 Tax Rate 35%...

Given Gross Margin 40% Fixed Costs $ 2,000 Revenue Growth Rate for Years 1 - 5 10% FCF Steady Growth 3% Discount Rate 12% Year 1 Revenue $ 5,000 Tax Rate 21% Terminal Year 5 1 2 3 4 5 Revenues Gross...

Example - Enterprise Valuation & Terminal Value Given (You may use your numbers instead!) Gross Margin 40% Fixed Costs $ 2,000 Revenue Growth Rate for Years 1 - 5 10% FCF Steady Growth 3% Discount...

Need help with 5 homework assignments for Financial Statement Analysis class. The assignments are relatively short and only have a few questions each. Looking for quality work. Serious tutors only,...

Please work trough the case and answer the questions with formulas Thanks Residence Inn: In-House vs. Out-Sourced F&B Capital Budgeting | NPV | IRR | PMI Team Date Team Members Present Background...

Dairies make low-fat milk from full-cream milk. In the process of making low-fat milk, the dairies produce cream, which is made into ice cream. In the market for low-fat milk, the following events...

Show that a conic with focus at the origin, eccentricity e, and directrix x = d has polar equation r = ed / 1 e cos .

Which one of the following cash flows should not be included in the analysis of a new product? Multple Choice Increase in accounts payable reliofed to purchasing inventory of the new product....

Which of the following are problems with identifying users of ABC? Multiple select question. ABC means different things to different organizations. Organizations will announce the discontinuance of...

A Many social movements benefit from social networks, but is it fair to credit electronic communication with bringing about social change? How did groups like the American civil rights movement...

Additional Factors Affecting Group Communication?

Have you ever been excessively quiet or shy in a group? Do you consider this behavior social loafing or do you feel that the situational or relational context is primarily to blame? Why?