{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

# fcffgen - Year FCFF TerminalValue PresentValue...

This preview shows pages 1–6. Sign up to view the full content.

Year FCFF Terminal Valu Present Value 1 (\$893.81) (\$792.33) 2 (\$832.48) (\$654.18) 3 (\$953.76) (\$664.40) 4 (\$1,036.78) (\$640.23) 5 (\$999.05) (\$546.89) 6 (\$728.08) (\$355.43) 7 (\$250.97) (\$109.89) 8 (\$344.40) (\$136.02) 9 (\$127.69) (\$45.73) 10 \$318.13  \$60,899.33  \$19,986.47  \$16,041.34

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

View Full Document
Valuing Options or Warrants when there is dilution Enter the current stock price = \$84.00  Enter the strike price on the option = 13.375 Enter the expiration of the option = 8.4 Enter the standard deviation in stock prices = 50.00% (volatility) Enter the annualized dividend yield on stock = 0.00% Enter the treasury bond rate = 6.50% Enter the number of warrants (options) outstand 38 Enter the number of shares outstanding = 340.79 VALUING WARRANTS WHEN THERE IS DILUTION Stock Price= 84 # Warrants issued= 38 Strike Price= 13.375 # Shares outstanding= 341 Adjusted S (DO NOT ENTER Err:522 T.Bond rate= 6.50% Adjusted K (DO NOT ENTER 13.375 Variance= 0.2500 Expiration (in years) = 8.4 Annualized dividend yield= 0.00% Div. Adj. interest rate= 6.50% d1 = Err:522 N (d1) = Err:522 d2 = Err:522 N (d2) = Err:522 Value of the call = Err:522 Number of Options = 38 Value of Options = Err:522
41% 45% 50% 0 20 40 60 80 100 120 Value and Revenue Growth

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

View Full Document
6% 8% 10% 12% 14% 0 10 20 30 40 50 60 70 80 Value per Share and EBITDA Margins Value per Share
Revenue Grow Value per Share 41% 37.97 45% 61.43 50% 96.59 EBITDA/SalesValue per Share 6% 7.59 8% 22.67 10% 37.74 12% 52.81 14% 67.89

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

View Full Document
General FCFF Discount Model Page  A General FCFF Valuation Model An n-stage Model This model is designed to value a firm, with changing margins, revenue growth, and other parameters.
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### Page1 / 6

fcffgen - Year FCFF TerminalValue PresentValue...

This preview shows document pages 1 - 6. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online