- 2 Case 2 The Current Date For Your Analysis Is 1 1 2023 Please Follow The Questions Below To Calculate The Price Per Sh 1 (120.7 KiB) Viewed 40 times
What is the Enterprise Value?
If the current debt is $250.00, what is the value of equity?
Thank you.
2 Case 2 The current date for your analysis is 1/1/2023. Please follow the questions below to calculate the price per share. Year 2023 2024 2025 2026 Steady State (2027) WACC Tax Rate Periods Revenue EBIT 2022 9.00% 31.00% 0 $1,650.00 $198.00 1 $1.700.00 $204.00 2 $1,725.00 $207.00 $1,750.00 $210.00 4 $1,800.00 $216.00 $1,850.00 $222.00 Net Working Capital Net Fixed Assets $495.00 $900.00 $255.00 $850.00 $258.75 $862.50 $262.50 $875.00 $270.00 $900.00 $277.50 $925.00 $142.83 $3.75 $12.50 $126.58 $144.90 $3.75 $12.50 $128.65 $149.04 $7.50 $25.00 $116.54 $153.18 $7.50 $25.00 $120.68 What is NOPAT for 2023 - 2024? $140.76 What is the Change in NWC? -$240.00 What is the Change in NFA? -$50.00 What is the Free Cash Flow to the Firm? $430.76 What is the Terminal Value at year ending 2026 with a 3.0% growth rate? What is the Present Value of FCFF? $395.19 What is the Present Value of the Terminal Value calculated above? What is the Enterprise Value? If the current debt is $250.00, what is the value of equity? If there are 50 Shares, what is the Price Per Share? $106.54 $99.34 $82.56 $0.00