I need help with 7,8,9. (Highlighted in green)

[answerhappygod]

I need help with 7,8,9. (Highlighted
in green)

I Need Help With 7 8 9 Highlighted In Green 1 (56.97 KiB) Viewed 29 times

Given Constants TRE rM Bu BL Financing Structure PP (D+E) = D + E = CAP tot D/ (D+E) = WD D E Key Rates Income Tax rate ro D TE = Market's view of Enterprise Value WACC Free Cash Flows FCF (D+E) = NOPAT - Working Capital + Deprec - CAPX A Partial Income Statement, NOPAT and FCFs ($MM UON) Revenue - Depreciation - Other Expenses = EBIT - Tax on EBIT = NOPAT - A Working Capital + Depreciation - CAPX = FCF (D+E) Valuation at T=0 SP (D+E) = Resale price of stock plus loan principal repayment = Team's estimate of Enterprise Valuue = Purchase price (stock + loan) = Market's view of Enterprise Value PV (D+E) PP(D+E) NPV (D+E) = 3.00% 6.00% 0.6000 1.1670 Existing As purchased $150.0 $150.0 0.0% 60.0% $0.0 1 $150.0 2 Existing As purchased 37.000% 37.000% 7.000% 8.000% 4.800% 6.501% 4.800% 5.62440% Existing D = $0.0 As Purchased $100.00 $100.00 ($60.00) ($60.00) ($30.00) ($30.00) $10.00 $10.00 ($3.70) $6.30 $0.00 $0.00 $60.00 $60.00 ($60.00) ($60.00) $6.30 5 6 7 8 9 3 4