In: Finance
the data is as follows: expected long-run growth rate: 5%, cost of equity is 10%, forecast horizon is 3 years, discounted (t=0) Terminal value = $500. Free cash flows to equity in year 1 is 100, year 2 is 150 and year 3 is 120. What is the value of the firm at today, i.e., t = 0?
Value of the firm as per the table below = 680.69
Discount rate | 10.0000% | ||
Cash flows | Year | Discounted CF= cash flows/(1+rate)^year | Cumulative cash flow |
- | 0 | - | - |
100.000 | 1 | 90.91 | 90.91 |
150.000 | 2 | 123.97 | 214.876 |
120.000 | 3 | 90.16 | 305.034 |
500.000 | 3 | 375.66 | 680.69 |