MiniCase Week 2 Spreadsheet - 11.01% 272,479,564 81,743,869...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
40% 6% 10,000,000 1.00 1.15 1.26 1.40 1.60 (D) (S) No. of Corporate Value of Value of Stock Price Shares Remaining wd rd D/S BL RS WACC Value Debt Equity per Share Repurchased Shares 0% 0.0% 0.00 1.00 12.00% 12.00% 250,000,000 - 250,000,000 25.00 - 10,000,000 20% 8.0% 0.25 1.15 12.90% 11.28% 265,957,447 53,191,489 212,765,957 26.60 2,000,000 8,000,000 30% 8.5% 0.43 1.26 13.54%
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 11.01% 272,479,564 81,743,869 190,735,695 27.25 3,000,000 7,000,000 40% 10.0% 0.67 1.40 14.40% 11.04% 271,739,130 108,695,652 163,043,478 27.17 4,000,000 6,000,000 50% 12.0% 1.00 1.60 15.60% 11.40% 263,157,895 131,578,947 131,578,947 26.32 5,000,000 5,000,000 EBIT 50,000,000 NOPAT 30,000,000...
View Full Document

This note was uploaded on 10/13/2011 for the course MAFM FI516 taught by Professor Anthonycriniti during the Spring '10 term at Keller Graduate School of Management.

Ask a homework question - tutors are online