Free cash flow forecasts for the next four years are $50,000, $90,000, $70,000, and $100,000. There is a terminal value of $800,000. If the weighted average cost of capital is 12% then what is the value of the firm using the absolute valuation method if the terminal value of the firm (at the end of four years from today) is estimated to
Year | Cash Flow | PV Factor | PV Of Cash Flow |
a | b | c=1/1.12^a | d=b*c |
1 | $ 50,000 | 0.89286 | $ 44,642.86 |
1 | $ 90,000 | 0.89286 | $ 80,357.14 |
3 | $ 70,000 | 0.71178 | $ 49,824.62 |
4 | $ 1,00,000 | 0.63552 | $ 63,551.81 |
4 | $ 8,00,000 | 0.63552 | $ 5,08,414.46 |
Value of firm | $ 7,46,790.89 |
Get Answers For Free
Most questions answered within 1 hours.