What is Company XYZ's intrinsic enterprise value under the High Case, using the WACC as the...

   

Transcribed Image Text:

What is Company XYZ's intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal value is based on the perpetual growth rate assumption outlined on the "Control Panel" tab? $231,799 O $235,269 ) $237,597 $234,127 General Assumptions Forecast Scenario Transaction Date 8/1/2021 Fiscal Year-End 12/31/2021 Days Per Year 365 Current Capitalization $5,000 $60,000 $35,000 $100,000 Cash-on-Hand PP&E Total Debt Total Equity Valuation Assumptions 28% 2% 8.5x Tax Rate Perpetual Growth Rate EBITDA Exit Multiple 3% 5% 4% Risk-Free Rate Equity Risk Premium Interest Rate Investment Amount $105,000 What is Company XYZ's intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal value is based on the perpetual growth rate assumption outlined on the "Control Panel" tab? $231,799 O $235,269 ) $237,597 $234,127 General Assumptions Forecast Scenario Transaction Date 8/1/2021 Fiscal Year-End 12/31/2021 Days Per Year 365 Current Capitalization $5,000 $60,000 $35,000 $100,000 Cash-on-Hand PP&E Total Debt Total Equity Valuation Assumptions 28% 2% 8.5x Tax Rate Perpetual Growth Rate EBITDA Exit Multiple 3% 5% 4% Risk-Free Rate Equity Risk Premium Interest Rate Investment Amount $105,000

Answer rating: 100% (QA)

The intrinsic value is the present value of all futur... View the full answer