Copy of Ch13.Answers

Copy of Ch13.Answers - Year 2009 2010 2011 2012 2013 Free...

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

View Full Document Right Arrow Icon

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

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

Unformatted text preview: 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. Your solutions wil dif er from these because you wil pul your data on a dif erent date. 7 records found. F o d a n d B e v e r a g e > R e s ta u r a n ts $ 2 ,9 0 ,0 0 $ 4 ,2 7 0 ,0 0 $ 5 4 7 ,0 8 7 0.679157 5.300802 W h o le s a le a n d D is tr ib u tio n > W h o le s a le a n d D is tr ib u to r s $ 2 ,9 9 ,0 0 $ 2 ,6 0 ,1 3 $ 3 7 6 ,0 4 8 1.153411 7.975046 M a n u fa c tu r in g > O th e r M a n u fa c tu r in g U ta h > U ta h $ 1 ,6 0 ,0 0 $ 1 ,5 9 ,6 2 5 $ 3 4 6 ,6 9 3 1.025888 4.615034 B u s in e s S e r v ic e s > C o m m e r c ia l P r in tin g $ 1 ,0 0 ,0 0 $ 1 ,1 5 2 ,1 2 0 $ 3 1 8 ,1 6 4 0.867965 3.143033 B u ild in g a n d C o n s t. S e r v ic e s > O th e r S e r v ic e s $ 5 9 5 ,0 0 $ 6 3 6 ,3 4 0 $ 2 6 ,3 9 1 0.935035 2.233559 B u ild in g a n d C o n s t. S e r v ic e s > O th e r S e r v ic e s $ 4 5 0 ,0 0 $ 7 8 5 ,0 9 6 $ 2 6 ,3 4 9 0.573178 1.689513 A u to R e la te d > O th e r A u to R e la te d $ 1 ,9 0 ,0 0 $ 1 ,3 1 3 ,8 7 $ 2 3 7 ,9 2 6 1.446091 7.985676 P r o fe s io n a l S e r v ic e s > O th e r P r o fe s io n a l S e r v ic e s $ 7 5 0 ,0 0 $ 4 7 0 ,6 7 2 $ 2 1 ,1 6 0 1.593466 3.551809 E d u c a tio n a l > O th e r E d u c a tio n a l $ 6 0 ,0 0 $ 4 3 8 ,5 4 8 $ 1 9 7 ,6 9 5 1.368151 3.034978 E n te r ta in m e n t a n d Le is u r e > H o te ls a n d M o te ls B e liz e $ 9 5 0 ,0 0 $ 2 4 6 ,0 0 $ 1 5 0 ,0 0 3.861789 6.333333 M a n u fa c tu r in g > O th e r M a n u fa c tu r in g U ta h $ 3 0 ,0 0 $ 4 7 6 ,4 8 9 $ 1 4 6 ,0 3 2 0.629605 2.054344 B u ild in g a n d C o n s t. S e r v ic e s > C o n s tr u c tio n S u b - C o n tr a c to r sB u ild in g a n d C o n s t....
View Full Document

Page1 / 4

Copy of Ch13.Answers - Year 2009 2010 2011 2012 2013 Free...

This preview shows document pages 1 - 3. Sign up to view the full document.

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