firmmult - (in percent) Cost of capital = 7.62% Debt Ratio...

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

View Full Document Right Arrow Icon
Firm Value Multiples Page 1 Firm Multiples Enter the following inputs for the two-stage FCFE Model Current Inputs Current EBIT = $8,449.00 (in $) AT Operating Margin = 14.43% Current Depreciation = $1,443.00 Sales/BV Capital 1.11 Current Tax Rate = 40.00% (in percent) Return on capital = 16.00% Current Revenues = $35,119.00 (in $) Capital Invested (Book Value) = $31,679.00 High Growth Period Length of high-growth period (n) = 5 (Number of perioAT Operating Margin= 14.43% Reinvestment Rate (as % of EBIT(1- 60% Sales/Capital = 1.11 Growth rate during period (g) = 9.60% (in percent) Return on Capital = 16.00% Cost of Equity during period = 8.00% (in percent) After-tax Cost of Debt = 2.70%
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: (in percent) Cost of capital = 7.62% Debt Ratio (D / (D + E)) = 7.23% (in percent) Stable Growth Period Growth rate in steady state = 3.50% (in percent) Return on capital in stable growth 10.50% AT Operating Margin 10.50% Reinvestment Rate in Stable growth 33.33% Sales/BV Capital 1.00 Cost of Equity in steady state = 8.00% (in percent) Return on Capital = 10.50% After-tax Cost of Debt = 2.70% (in percent) Debt Ratio (D / (D + E)) = 20.00% (in percent) Cost of capital = 6.9400% Output Enterprise Value = $122,123.47 EV/EBIT = 14.45 EV/EBITDA = 12.35 EV/EBIT(1-t) = 24.09 EV/Sales = 3.48 EV/Capital Invested = 3.86...
View Full Document

This note was uploaded on 01/29/2012 for the course FIN 6000 taught by Professor Banko during the Fall '11 term at University of Florida.

Ask a homework question - tutors are online