Using the following tables of a project, find the following: Present value of FCFFs in years

Fantastic news! We've Found the answer you've been seeking!

Question:

Using the following tables of a project, find the following:

• Present value of FCFFs in years 1-4 = ?
• Terminal value (=present value of perpetuity) in year 4 =?
• Terminal value (=present value of perpetuity) - discounted =?
• Total present value (PV)=?
• Present value of perpetuity as % of total PV=?

Annual Discount Rate: 8.92%

Long term growth rate: 30%

Annual Free Cash Flow to the Firm (FCFF) Projections
	Year 1	Year 2	Year 3	Year 4
Net profit	-€ 223,916	-€ 200,878	-€ 71,238	€ 80,008
Depreciation and amortization (D&A)	€ 2,260	€ 22,272	€ 108,391	€ 579,885
CAPEX	€ 2,260	€ 22,272	€ 108,391	€ 579,885
Free cash flows to the firm (FCCFs)	-€ 223,916	-€ 200,878	-€ 71,238	€ 80,008