Forecasted Years 2018 2019 2020 2021 Sales grwoth rate Operating costs as a % of sales Growth in net fixed asset Growth in NOWC Depreciation as a % of operating capital Tax Rate WACC Long-run FCF...


Compute for:



  1. 2018-2021 Free cash flow (per yr)

  2. Present Value of Free Cash Flow (2018-2021) (Per year)


Forecasted Years<br>2018<br>2019<br>2020<br>2021<br>Sales grwoth rate<br>Operating costs as a % of sales<br>Growth in net fixed asset<br>Growth in NOWC<br>Depreciation as a % of operating capital<br>Tax Rate<br>WACC<br>Long-run FCF growth<br>9%<br>9%<br>9%<br>8%<br>86%<br>85%<br>8%<br>87%<br>85%<br>8%<br>8%<br>8%<br>8%<br>7%<br>40%<br>8%<br>8%<br>8%<br>8%<br>7%<br>7%<br>40%<br>40%<br>40%<br>10%<br>10%<br>10%<br>10%<br>6%<br>6%<br>6%<br>6%<br>

Extracted text: Forecasted Years 2018 2019 2020 2021 Sales grwoth rate Operating costs as a % of sales Growth in net fixed asset Growth in NOWC Depreciation as a % of operating capital Tax Rate WACC Long-run FCF growth 9% 9% 9% 8% 86% 85% 8% 87% 85% 8% 8% 8% 8% 7% 40% 8% 8% 8% 8% 7% 7% 40% 40% 40% 10% 10% 10% 10% 6% 6% 6% 6%
Historical<br>2017<br>Sales<br>Operating Cost<br>Depreciation<br>3300<br>2871<br>116.6<br>312.4<br>304.1<br>EBIT<br>EBT + DEP<br>Net fixed assets<br>NWOC<br>Total Operating Capital<br>Net CAPEX<br>1080<br>864<br>1944<br>80<br>CAPEX<br>Change in NWOC<br>196.6<br>64<br>FCF<br>43.4<br>PV of FCF<br>39.5<br>

Extracted text: Historical 2017 Sales Operating Cost Depreciation 3300 2871 116.6 312.4 304.1 EBIT EBT + DEP Net fixed assets NWOC Total Operating Capital Net CAPEX 1080 864 1944 80 CAPEX Change in NWOC 196.6 64 FCF 43.4 PV of FCF 39.5

Jun 07, 2022
SOLUTION.PDF
SOLUTION.PDF

Get Answer To This Question

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
Have files?