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

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

View Full Document Right Arrow Icon
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
Background image of page 1

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

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

This note was uploaded on 09/08/2010 for the course BUS 173A at San Jose State University .

Page1 / 6

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

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online