Chapter 03 template

Chapter 03 template - Total liabilities and equity Year 1 2...

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

View Full Document Right Arrow Icon
CHAPTER 3 TEMPLATE--JUST TO SAVE YOU SOME TYPING Sales growth Current assets/Sales Current liabilities/Sales Net fixed assets/Sales Costs of goods sold/Sales Depreciation rate Interest rate on debt Tax rate Dividend payout ratio Year 0 1 2 3 4 5 Income statement Sales Costs of goods sold Interest payments on debt Depreciation Profit before tax Taxes Profit after tax Dividends Retained earnings Balance sheet Cash and marketable securities Current assets Fixed assets Fixed assets at cost Accumulate depreciation Net fixed assets Total assets Current liabilities Debt Stock Accumulated retained earnings
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Total liabilities and equity Year 1 2 3 4 5 Free Cash Flow PAT Add back depreciation Minus NWC Minus increase in CA Add back increase in CL Add back net interest after taxes Subtract CAPEX Free Cash Flow WACC Long-term FCF growth Year 1 2 3 4 5 FCF Terminal value Total Add back initial cash Asset value Subtract year 0 debt Imputed equity value Enterprise value: PV of FCFs and terminal A B C D E F G 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67...
View Full Document

This note was uploaded on 02/02/2012 for the course BUSINESS 201 taught by Professor Acknan during the Spring '11 term at MIT.

Ask a homework question - tutors are online