FCF at T = 3 = 20 Million +5% = 21 Million | |||||
Intrinsic value at T-2 = 21 Million / (Required cost - Growth rate) | |||||
21 Million / (14-5)% = 233.33 million | |||||
Year | Cashflows | PVF at 14% | Present value | ||
1 | 10 | 0.877193 | 8.77193 | ||
2 | 20 | 0.769468 | 15.38935 | ||
2 | 233.22 | 0.769468 | 179.4552 | ||
Present value of operations | 203.62 | Million | |||
Answer is $ 203.62 millions | |||||
Get Answers For Free
Most questions answered within 1 hours.