Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9% OP = Nopat/sales 4.5% CR = OpCap/sales 56% Year Rate growth (%) Sales Nopat OpCap Free Cash Flow (FCF) Free Cash Flow - Growth ROIC 0 - $2,000.000...






































































































































Given data:
Sales $2,000.000
OpCap $1,120,000
Wacc9%
OP = Nopat/sales4.5%
CR = OpCap/sales56%
YearRate growth (%)SalesNopatOpCapFree Cash Flow (FCF)Free Cash Flow - GrowthROIC
0- $2,000.000 $90.000 $1,120.000---
10.10 $2,200.00 $99.000 $1,232.00 $(13.000)-8.04%
20.08 $2,376.00 $106.92 $1,330.56 $8.360-164.31%8.04%
30.05 $2,494.80 $112.266 $1,397.088 $45.738447.11%8.04%
40.05 $2,619.54 $117.87 $1,466.94 $48.0255.00%8.04%

What is the value of operations at Year 0? How does the Year-0 value of operations compare with the Year-0 total net operating capital?



Jun 09, 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?