04 400 844 295 549

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

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

Unformatted text preview: ting Profit Tax NOPAT Plus Dep Change in Working Capital CAPX Free Cash Flow PV(FCF) PV(Terminal Value) Total NPV Total NPV $ 4.00 0 6 1 8 2 2 8 0 3 8 0 4 8 0 1 $ 35.00 $ (22.00) $ (2.00) $ (4.00) $ - $ 7.00 $ - $ (2.45) $ - $ 4.55 $ 4.00 $ - $ (2.00) ($20.0) $ - $ (20.00) $ 6.55 $ (20.00) $ 5.75 2 $ 37.80 $ (23.32) $ (2.04) $ (4.00) $ 8.44 $ (2.95) $ 5.49 $ 4.00 $ - $ - $ 9.49 $ 7.30 3 $ 40.82 $ (24.72) $ (2.08) $ (4.00) $ 10.02 $ (3.51) $ 6.52 $ 4.00 $ - $ - $ 10.52 $ 7.10 4 $ 44.09 $ (26.20) $ (2.12) $ (4.00) $ 11.77 $ (4.12) $ 7.65 $ 4.00 $ - $ - $ 11.65 $...
View Full Document

Ask a homework question - tutors are online