Question: Using the WACC that is 10.48% what is the Present Value (PV) 4 of the total Free Cash Flow for the Years 2023-2027? Please show

Using the WACC that is 10.48% what is the Present Value (PV) 4 of the total Free Cash Flow for the Years 2023-2027? Please show your work

\begin{tabular}{|l|c|c|c|c|c|} \hline OMC Bauxite Division: & 2023 & 2024 & 2025 & 2026 & 2027 \\ \hline & & & & & \\ \hline Consolidated Revenue & 479,329 & 489,028 & 532,137 & 570,319 & 597,717 \\ \hline Less: COS & 414,250 & 417,552 & 454,467 & 487,129 & 510,568 \\ \hline Less: Overhead (SG\&A) & 8,487 & 8,659 & 9,422 & 10,098 & 10,583 \\ \hline Less: Depreciation & 9,587 & 9,781 & 10,643 & 11,406 & 11,954 \\ \hline Operating Income (EBIT) & 47,005 & 53,036 & 57,605 & 61,686 & 64,612 \\ \hline \end{tabular} \begin{tabular}{|l|c|c|c|c|c|} \hline OMC Bauxite Division: & 2023 & 2024 & 2025 & 2026 & 2027 \\ \hline & & & & & \\ \hline Capital Expenditures & 11,983 & 12,226 & 13,303 & 14,258 & 14,943 \\ \hline Net Working Capital & 87,951 & 90,599 & 100,394 & 109,081 & 115,325 \\ \hline \end{tabular} \begin{tabular}{|l|c|c|c|c|c|} \hline OMC Bauxite Division: & 2023 & 2024 & 2025 & 2026 & 2027 \\ \hline & & & & & \\ \hline Consolidated Revenue & 479,329 & 489,028 & 532,137 & 570,319 & 597,717 \\ \hline Less: COS & 414,250 & 417,552 & 454,467 & 487,129 & 510,568 \\ \hline Less: Overhead (SG\&A) & 8,487 & 8,659 & 9,422 & 10,098 & 10,583 \\ \hline Less: Depreciation & 9,587 & 9,781 & 10,643 & 11,406 & 11,954 \\ \hline Operating Income (EBIT) & 47,005 & 53,036 & 57,605 & 61,686 & 64,612 \\ \hline \end{tabular} \begin{tabular}{|l|c|c|c|c|c|} \hline OMC Bauxite Division: & 2023 & 2024 & 2025 & 2026 & 2027 \\ \hline & & & & & \\ \hline Capital Expenditures & 11,983 & 12,226 & 13,303 & 14,258 & 14,943 \\ \hline Net Working Capital & 87,951 & 90,599 & 100,394 & 109,081 & 115,325 \\ \hline \end{tabular}

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 balance sheets for Pablo Corporation and Diego Corporation at December 31, 2016 are summarized as follows (in thousands): Pablo Corporation Diego Corporation Fair Value Book Value Fair Value Book...

answer question 8 and show work not using excel. WACC i calculated is 10.48%. also use the graph below to help calculate. the corporate tax rate is 40.00% Question 8: Using the WACC that you...

1. Please consider the following company items: 2 points 30N Other items Tax rate 25 Marketnisk premium 6.5% Long term growth 30% Unlevered beta 0.80 Risk free rate 20% Long term ROCB 100% Target...

How do you get the present value (PV) of the payments under the the lease? (aka. the $442,311) Show work, please. This is a(n) lease for lessee (Fontana) because of the Group I criteria is(are) met....

Omicrons CFO has provided you with very specific earnings guidance for the Bauxite Division for the next 5 years. Please refer to the following charts for Questions 7 and 8: Question 7: What are the...

using the chart pleasw answer question 7 and 8, written out. the wacc is 10.48% Question 7: What are the Free Cah Flow (FCF) figures for the Years 2023-2027 for the Bauxite Division? 3 Please show...

please include explenation for each answer. Taussis Technologies Corporation (IIC) has been growing at a rate of 205 per year in recent yearn. This same growth rate is expected to last for another 2...

Kokomochi is considering the launch of an adverBsing campaign for its latest dessert product, the Mini Mochi Munch. Kokomochi plans to spend $5 million on TV, radio, and print adverBsing this year...

MINICASE Wok Yow Imports, Inc. Wok Yow Imports, Inc., is a rapidly growing, closely held corporation that imports and sells Asian style furniture and accessories at several retail outlets. The equity...

Hello there, I need help with my project and homework assignments. Please see attached templates and work problems for more details. Problem 9-4: Traditional WACC Valuation Given Solution Legend Debt...

1)Widget Manufacturing has just completed a major change in its quality control (QC) process. Previously, QC inspectors had reviewed products at the end of each major process, and the company's 10 QC...

4.2-1 For each of the baseband signals: (i) m(t) = cos 10001; (i) m(t) = 2 cos 1000n + sin 2000rr; (ii) m(t) = cos 1000rrcos 3000.rt, do the following. (a) Sketch the spectrum of m(1). (b) Sketch the...

Parts World (PW) designs and produces automotive parts. In 2020, actual variable manufacturing overhead is $318,000. PW's simple costing system allocates variable manufacturing overhead to its three...

Why might investors compare a new Fed statement with the old one? to predict changes in inflition rates. To understand changes in the thoney stipiy To look for mingte ch nocs thst arould hint at a d...

The assignment is in the photos. I wasn't able to upload BaseballNames1 and BaseballNames2 but feel free to use any other binary files. (EDIT: I will post the content of the BaseballNames1 at the...