{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Day 7 CapB-to-ValOps

Day 7 CapB-to-ValOps - Inputs Units Price Unit Cost...

Info icon This preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Inputs 0 1 2 3 Units 1250 1250 1250 Price 200 206 212 Unit Cost 100 103 106 Price/Cost Infl 3% 3% OPEX Depreciation CA Next Sales CL Next Sales Constant Growth Rate Cost of Capital 10% 10% 10% Financials Revenues  250,000   257,500   265,225  COGS  125,000   128,750   132,613  OPEX  -     -     -    Depr  -     -     -    Interest EBIT/EBT  125,000   128,750   132,613  Taxes 40%  50,000   51,500   53,045  NI=NOPAT  75,000   77,250   79,568  Add Depr  -     -     -    EQ Op CF  75,000   77,250   79,568  MINUS Inv in OPCAP  -     -     -    EQ FCF  75,000   77,250   79,568  Terminal CF Total CF  -     75,000   77,250   79,568  PV Factor 1 0.9091 0.8264 0.7513 PV  -     68,182   63,843   59,780  Value of Operations  1,071,429  PLUS Non-Ops  -    MINUS Debt  -    MINUS PrefStock  -    EQ Value of Equity  1,071,429  Nbr of Shares  1  Value Per Share  1,071,429  Balance Sheet Items 0      1   2   3  Non-Op Assets OpCA Fixed Op Assets, Gross OpCL
Image of page 1

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

View Full Document Right Arrow Icon
Debt Preferred Stock, if any NOpCap  -     -     -     -    Increase in NOpCap  -     -     -   
Image of page 2
Image of page 3
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