Per-share valuation based on KKR's Projections |
||||||||||
I. PV of cash flow for 1989-1998 |
||||||||||
Year |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
Projected total free cash flow |
794 |
1,299 |
1,760 |
2,438 |
2,909 |
3,200 |
3,514 |
3,861 |
4,242 |
4,655 |
WACC |
12.06% |
|||||||||
NPV as of year 1989 |
||||||||||
Please see the screenshot below.
I have used the "NPV" function of excel to get the output. The cell highlighted in yellow contains the answer. In the adjacent cell i have also mentioned the excel formula used in the yellow highlighted cell to get the NPV.
Hence the NPV = $ 13,951.51
Get Answers For Free
Most questions answered within 1 hours.