Question

A firm has free cash flows of $8,000, $2,000, and $9,000 at the end of years...

A firm has free cash flows of $8,000, $2,000, and $9,000 at the end of years 1, 2, and 3, respectively. Assume a discount rate of 24%. If the firm has an enterprise value of $49,461.68, what is its terminal value? What is the present value of its terminal value?

$74,273.02 ; $38,955.25

$70,524.02 ; $36,988.95

$72,391.02 ; $37,968.17

$72,609.02 ; $38,082.51

Homework Answers

Answer #1
Presnet value of cash flows
Year Cash Flow PV Factor PV Of Cash Flow
a b c=1/1.24^a d=b*c
1 $    8,000 0.806451613 $             6,451.61
2 $    2,000 0.650364204 $             1,300.73
3 $    9,000 0.524487261 $             4,720.39
Present Value of Cash flow $           12,472.73
Present value of its terminal value = Enterprise value -present value of cash flow
=49,461.68 - 12472.73
=$36988.95
Correct Option :$70,524.02 ; $36,988.95
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
1- If ABC company has FCF (free cash flows) of $2,000, $3,000, and $4,000 at the...
1- If ABC company has FCF (free cash flows) of $2,000, $3,000, and $4,000 at the end of years 1, 2, and 3. And the discount rate is 20%. Assuming the present value (PV) of the firm is $9672.50. What is its terminal value? and What is the present value of its terminal value (TV)? 2- There are 200 barrels of oil that can be extracted from a field and the price of doing it is $6,000.  You presume that the...
You forecast the free cash flows for your target firm over the next five years. The...
You forecast the free cash flows for your target firm over the next five years. The final cash flow, at the end of year five, is projected to be $200 million. Assuming a FCF terminal growth rate of 3% and an overall discount rate of 12%, what is the present valueof all future cash flows after the planning period? (Hint: do not forget to discount to today.)
Dusty Wallace will receive $8,000 and $9,000 at the end of the next two years respectively....
Dusty Wallace will receive $8,000 and $9,000 at the end of the next two years respectively. Then from the end of the third year through the end of the tenth year, he will receive an annuity of $10,000. At a discount rate of 8% what is the present value of all future benefits? (10)
You will be receiving cash flows of: $2,000 today, $2,000 at the end of year 1,...
You will be receiving cash flows of: $2,000 today, $2,000 at the end of year 1, $3,000 at the end of year 3, and $6,000 at the end of year 5. What is the net present value of these cash flows at an interest rate of 4%?
The table below shows the projected free cash flows of an acquisition target. The discount rate...
The table below shows the projected free cash flows of an acquisition target. The discount rate to value the target is 11% discount rate. The acquiring company expects the terminal period to begin at the end of 2022 with a perpetual growth rate of 3% from that point on. YEAR 2018 (Year 0) 2019 (Year 1) 2020 (Year 2) 2021 (Year 3) 2022 (Year 4) FREE CASH FLOW ($ thousands) -$263 $68 $87 $89 $92 The Present Value of $1...
The table below shows the projected free cash flows of an acquisition target. The discount rate...
The table below shows the projected free cash flows of an acquisition target. The discount rate to value the target is 9% discount rate. The acquiring company expects the terminal period to begin at the end of 2022 with a perpetual growth rate of 3% from that point on. YEAR 2018 (Year 0) 2019 (Year 1) 2020 (Year 2) 2021 (Year 3) 2022 (Year 4) FREE CASH FLOW ($ thousands) -$171 $56 $72 $87 $92 The Present Value of $1...
A firm has projected free cash flows of $575,000 for Year 1, $625,000 for Year 2,...
A firm has projected free cash flows of $575,000 for Year 1, $625,000 for Year 2, and 750,000 for Year 3. The projected terminal value at the end of Year 3 is $8,000,000. The firm's Weighted Average cost of Capital (WACC) is 12.5%. Please post the answer in an Excel Document Determine the Discounted Cash Flow (DCF) value of the firm. Recommend acceptance of this project using net present value criteria. Display your calculations.
The table below shows the projected free cash flows of an acquisition target. The discount rate...
The table below shows the projected free cash flows of an acquisition target. The discount rate to value the target is 9% discount rate. The acquiring company expects the terminal period to begin at the end of 2022 with a perpetual growth rate of 4% from that point on. YEAR 2018 (Year 0) 2019 (Year 1) 2020 (Year 2) 2021 (Year 3) 2022 (Year 4) FREE CASH FLOW ($ thousands) -$120 $82 $92 $99 $101 The Present Value of $1...
Go Corp. expects free cash flows of $1,000,000, $1,100,000, $1,200,000, $1,300,000, $1,400,000, in years 1,2 3,4,...
Go Corp. expects free cash flows of $1,000,000, $1,100,000, $1,200,000, $1,300,000, $1,400,000, in years 1,2 3,4, 5 respectively. In addition, Go has a continuing value of $2,500,000 at the end of year 5 and a cost of capital of 9%. Assuming year end cash flows, please open an excel spreadsheet enter the numbers above (in year 5 – you will have to sum the cash flow and the continuing value). Then use the NPV function to bring these yearly cash...
Firm C is considering the acquisition of Firm T. Firm C has estimated the cash flows,...
Firm C is considering the acquisition of Firm T. Firm C has estimated the cash flows, cost of capital, and growth rate for firm T shown below. Answer the following questions to estimate the current value of firm T using the terminal value (aka horizon value) technique. Cash flows, cost of capital, and growth rate for firm T Year 1 Year 2 Year 3 Year 4 CF $12,100 $13,500 $16,300 $18,400 WACC = 10%, g = 3% (assumed constant following...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT