Victoria Enterprises expects earnings before interest and taxes (EBIT) next year of $ 1 million. Its depreciation and capital expenditures will both be $ 303,000, and it expects its capital expenditures to always equal its depreciation. Its working capital will increase by $ 53,000 over the next year. Its tax rate is 40 %. If its WACC is 10 % and its FCFs are expected to increase at 3 % per year in perpetuity, what is its enterprise value?
Enterprise Value
The Value of an Enterprise is calculated by using the following formula
Enterprise Value = Free Cash Flow / (WACC – g)
Free Cash Flow (FCF)
Free Cash Flow (FCF) = EBIT(1 – Tax Rate) + Depreciation Expenses – Capital Expenditures – Changes in Net Working Capital
= $1,000,000(1 – 0.40) + $303,000 - $303,000 - $53,000
= [$1,000,000 x 0.60] + $303,000 - $303,000 - $53,000
= $600,000 + $303,000 - $303,000 - $53,000
= $547,000
Therefore, the Enterprise Value = Free Cash Flow / (WACC – g)
= $547,000 / (0.10 – 0.03)
= $547,000 / 0.07
= $7,814,285.71
Hence, the Company’s Enterprise Value will be $7,814,285.71
Get Answers For Free
Most questions answered within 1 hours.