Tucker Hansson NPV Calculation.xlsx

Tucker Hansson NPV Calculation.xlsx - R= Year FCF NPV = $...

Info icon This preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
R = 0.0775 Year 2009 2010 2011 2012 2013 FCF $ (37,385.1) $ 7,656.6 $ 7,170.9 $ 6,888.2 $ 6,391.1 NPV = $ 3,591.8 t = $ 0.4 EBIT = $ 4,723.1 $ 6,899.0 $ 8,271.9 $ 10,061.8 $ 11,575.0 Rev = $ 84,960.0 $ 93,881.0 $ 103,124.0 $ 112,700.0 $ 122,618.0 RM = $ 45,120.0 $ 49,400.0 $ 53,760.0 $ 58,200.0 $ 62,720.0 LC = $ 18,640.0 $ 20,233.3 $ 22,842.4 $ 25,254.6 $ 28,174.8 MF OH = $ 3,600.0 $ 3,708.0 $ 3,819.0 $ 3,934.0 $ 4,052.0 Mtx = $ 2,250.0 $ 2,318.0 $ 2,387.0 $ 2,459.0 $ 2,532.0 Admin = $ 6,626.9 $ 7,322.7 $ 8,043.7 $ 8,790.6 $ 9,564.2 Exp = $ 76,236.9 $ 82,982.0 $ 90,852.1 $ 98,638.2 $ 107,043.0 Depr = $ 4,000.0 ### $ 4,000.0 $ 4,000.0 $ 4,000.0 NOPAT = $ 2,833.87 $ 4,139.39 $ 4,963.16 $ 6,037.08 $
Image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern