Keller FI515 Week 6 assiment

Keller FI515 Week 6 assiment - 12-1 =( 3million/5m) 1m -...

Info iconThis preview shows pages 1–2. 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: 12-1 =( 3million/5m) 1m - (0.5m/5m)1m - 0.05*6m(1-0.7)=410,000 13-2 Vop = [FCF (1 + g)]/ (WACC – g) = [400,000 (1+5%)]/ (12%-5%) = 420,000/7% = 6,000,000 13-3 g= (750-707.55)/707.55 = 0.06 MVA= 707.55* 1.06/ (0.11-0.06) 13-4 Vop =200,000,000+ [200,000,000/ (0.1-0.05)] (0.09-0.1) =160,000,000 MVA=160,000,000-200,000,000= -40,000,000 13-10 a. NOPA2011=$108.6*(1-0.4)=65.16 NOWC2011= (5.6+56.2+112.4)-(11.2+28.1) =134.9 million Capital2011=134.9+397.5=532.4million FCF2011=NOPAT-Investment=65.16-(532.4-502.2) =34.96million b. HV= [34.96(1.06)]/(0.11-0.06)=741.152million c. Vop = [34.96+741.152]/(1+0.11)= 699.22million d. Total corporation value = 699.2+49.9= 749.1million e. Value of equity = 749.1-(69.9+140.8)-35.0=503.4million ...
View Full Document

This note was uploaded on 04/04/2012 for the course F FI515 taught by Professor Wang during the Spring '12 term at Keller Graduate School of Management.

Page1 / 2

Keller FI515 Week 6 assiment - 12-1 =( 3million/5m) 1m -...

This preview shows document pages 1 - 2. Sign up to view the full document.

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