Ch13.Answers - Year Free Cash Flow(In Millions Terminal...

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

View Full Document Right Arrow Icon
Year 2009 2010 2011 2012 2013 Free Cash Flow (In Millions) $12 $27 $55 $66 $79 Terminal Value 326.12 1 PV of FCF $135.57 Click on each cell to see the formula. Terminal Value 326.12 PV of Terminal Value $148.75 Market Value $284.32 2 Price per Share 116.21 3 FCF in 2013 56.646 terminal value 514.96727 PV of Terminal Value $234.88 Market Value $370.46 Price per Share 173.63777 Click on the tabs below for the other solutions.
Image of page 1

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

View Full Document Right Arrow Icon
Your solutions will differ from these because you will pull your data on a different date. 77 records found. Food and Beverage > Restaurants $2,900,000 $4,270,000 $547,087 0.679157 5.300802 Wholesale and Distribution > Wholesale and Distributors $2,999,000 $2,600,113 $376,048 1.153411 7.975046 Manufacturing > Other Manufacturing Utah > Utah $1,600,000 $1,559,625 $346,693 1.025888 4.615034 Business Services > Commercial Printing $1,000,000 $1,152,120 $318,164 0.867965 3.143033 Building and Const. Services > Other Services $595,000 $636,340 $266,391 0.935035 2.233559 Building and Const. Services > Other Services $450,000 $785,096 $266,349 0.573178 1.689513 Auto Related > Other Auto Related $1,900,000 $1,313,887 $237,926 1.446091 7.985676 Professional Services > Other Professional Services $750,000 $470,672 $211,160 1.593466 3.551809 Educational > Other Educational $600,000 $438,548 $197,695 1.368151 3.034978 Entertainment and Leisure > Hotels and Motels Belize $950,000 $246,000 $150,000 3.861789 6.333333 Manufacturing > Other Manufacturing Utah $300,000 $476,489 $146,032 0.629605 2.054344 Building and Const. Services > Construction Sub-Contractors $250,000 $472,942 $142,419 0.528606 1.755384 Chemicals > Other Chemicals $525,000 $270,096 $141,146 1.943753 3.719553 Building and Const. Services > General Building Contractors $139,000 $474,000 $128,000 0.293249 1.085938 Comm. and Media > Other Communication and Media $150,000 $363,640 $119,838 0.412496 1.25169 Manufacturing > Other Manufacturing Utah > Utah $195,000 $417,406 $111,596 0.467171 1.747374 Building and Const. Services > Other Services $250,000 $676,786 $111,094 0.369393 2.250347 Food and Beverage > Restaurants $335,000 $725,561 $107,617 0.461712 3.112891 Entertainment and Leisure > Hotels and Motels $1,300,000 $214,102 $106,537 6.071872 12.20233 Building and Const. Services > Construction Sub-Contractors $285,000 $333,173 $101,402 0.855411 2.810595 Manufacturing > Other Manufacturing Utah > Utah $149,000 $200,000 $97,000 0.745 1.536082 Health and Medical > Long-Term Care Facilities $610,000 $140,412 $91,499 4.344358 6.66674 Food and Beverage > Restaurants Utah $300,000 $356,379 $89,982 0.8418 3.334 Moving, Storage and Delivery > Moving Companies $525,000 $228,000 $89,000 2.302632 5.898876 Auto Related > Auto Body and Repair $275,000 $2,484,436 $88,693 0.110689 3.100583 Manufacturing > Lighting Products Manufacturing Utah > Utah $175,550 $255,024 $87,833 0.688367 1.998679 Entertainment and Leisure > Other Entertainment and Leisure $295,000 $127,539 $86,882 2.313018 3.39541 Internet Related > Other Internet Related Utah > Utah $265,000 $400,026 $83,102 0.662457 3.188852 Food and Beverage > Catering Services $245,000 $539,226 $83,000 0.454355 2.951807 Food and Beverage > Restaurants Utah > Utah $227,270 $434,069 $82,579 0.52358 2.752152 Home and Garden > Other Home and Garden $155,000 $127,573 $81,207 1.214991 1.908702 Educational > Day Care Centers Utah $120,000 $197,320 $75,209 0.608149 1.595554 Internet Related > Other Internet Related Utah > Utah $195,000 $123,057 $73,329 1.584632 2.659248 Personal > Other Personal Prod. and Services $129,000 $149,728 $66,782 0.861562 1.931658 Hair and Beauty > Other Hair and Beauty $250,000 $278,469 $65,426 0.897766 3.821111 Clothing and Fashion > Other Clothing and Fashion $120,000 $129,431 $65,341 0.927135 1.836519 Home and Garden > Other Home and Garden $120,000 $169,978 $54,000 0.705974 2.222222 Home and Garden > Other Home and Garden $70,000 $93,847 $50,310 0.745895 1.391373 Food and Beverage > Restaurants Utah $135,000 $354,626 $50,183 0.380683 2.690154 Manufacturing > Wood Products Manufacturing Utah $250,000 $862,958 $49,605 0.289701 5.039815 Food and Beverage > Restaurants $120,000 $312,119 $49,495 0.384469 2.424487 Food and Beverage > Restaurants $82,000 $222,304 $44,055 0.368864 1.86131 Health and Medical > Other Health and Medical $83,000 $169,363 $42,811 0.490072 1.938754 Hair and Beauty > Other Hair and Beauty $100,000 $249,662 $42,224 0.400542 2.368321 Retail Stores > Computer Retailers $75,000 $366,278 $42,116 0.204763 1.780796 Hair and Beauty > Beauty Salons and Barber Shops $70,000 $226,955 $41,180 0.308431 1.699854 Health and Medical > Other Health and Medical $99,000 $201,035 $40,436 0.492452 2.448313 Building and Const. Services > Other Services $60,000 $70,000 $40,404 0.857143 1.485001
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