Free cash flow to equity fcfe npat 150000000

Info icon This preview shows pages 24–26. Sign up to view the full content.

View Full Document Right Arrow Icon
Free Cash Flow To Equity (FCFE) NPAT 150,000,000 + Depreciation and amortization x (1-Debt raio) 314,998,864,832 - Capital expenditure x (1-Debt ratio) (366,681,722,903) - Change in working capital x (1-Debt ratio) - FCFE (51,532,858,071) Cost of equity 19.3% PV of FCFE (51,532,858,071) FCFE valuation @ cost of equity (396,346,230,961) WA number of shares 1,29 Share price #VALUE! Economic Value Added (EVA) NOP 200,129,111,322 Tax on NOP - NOPAT 200,129,111,322 Cost of debt 4.2% Cost of equity 19.3% WACC 11.9% Capital employed 19,340,095,960 Capital charge Err:522 EVA Err:522 Value of assets in place 62,262,463 Total value Err:522 Present value Err:522 Value of equity 356,936,624,544 Number of shares in issue 1,29 Share price 119,000 Dividend Discount Model (DDM) Dividend per share (DPS) 12,000 Growth rate (g) 0.0% Discount rate (r) #DIV/0! Share price #DIV/0! Average price #DIV/0!
Image of page 24

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

View Full Document Right Arrow Icon
2018 2019 2020 2021 Thereafter - - - - - - - - - - - - - - - - - - - - - - - - - - - - 150,000,000 150,000,000 150,000,000 150,000,000 465,989,958,260 257,657,717,884 212,201,470,828 123,399,414,293 (561,864,277,693) (328,657,826,675) (298,596,812,006) (215,543,017,782) - - - - (95,724,319,433) (70,850,108,790) (86,245,341,178) (91,993,603,489) - (95,724,319,433) (70,850,108,790) (86,245,341,178) (91,993,603,489) - 212,821,385,686 229,896,362,059 245,449,022,180 265,437,415,297 - - - - 212,821,385,686 229,896,362,059 245,449,022,180 265,437,415,297 22,241,110,354 25,577,276,907 29,413,868,443 33,825,948,709 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 #REF! Err:522 Err:522 Err:522 Err:522 Err:522
Image of page 25
Cost of debt Rd 0.0528 t 0.2 kd 0.04 Cost of equity Beta 1.95 Rf 0.05 Rm 0.12 Capm 0.192595 Weight of debt 55% Weight of equity 45% Wacc 0.10990
Image of page 26
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern