Diamond Foods Valuation Template for Blackboard S11

Diamond Foods Valuation Template for Blackboard S11 -...

Info iconThis preview shows pages 1–2. 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   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
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 04/22/2011 for the course UBUS 311 taught by Professor Foxx during the Spring '08 term at Northern Illinois University.

Page1 / 4

Diamond Foods Valuation Template for Blackboard S11 -...

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