{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Diamond Foods Valuation Template for Blackboard S11

Diamond Foods Valuation Template for Blackboard S11 -...

Info icon This preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
UBUS 311 Spring 2011 Valuation of Diamond Foods Section_____ Using the Free Cash Flow to the Firm Method Team______ Growth Rates 7.4% 7.4% 7.4% 7.4% 7.4% 6.2% 6.2% 6.2% 6.2% ($ in thousands except share price) Forecast Phase I Forecast Phase II    Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 Revenue  $570,940      COGS  425,912  SG&A  88,724              EBITDA  $56,304  DA  11,362  EBIT  $44,942  Ignore I EBT  $44,942  Tax   14,651  Net Income from Operations  $30,291  Gross PPE  $143,554  CAPX  $7,994  Depreciation  $11,362  Net CAPX  N/A  NOWC  $41,620   N/A  Total Net Investment  Free Cash Flow FCFF  Future year 1 2 3 4 5 6 7 8 9 Present value cash flow--years 1-10 PV free cash flow in years 11 and beyond*  Discounted p.v. free cash flows for years 11 on as of year 10-------->  Valuation Summary Present value cash flow: Years 1-5 Present value cash flow: Years 6-10 WACC Estimate Present value cash flow: Years 11 on Total present value of free cash flow *Free cash flow for year 11------------------------------------------------->
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
Image of page 2
Image of page 3

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

View Full Document Right Arrow Icon
Image of page 4
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