In: Finance
WACC: |
7.75% |
||||
0 |
1 |
2 |
3 |
4 |
|
CF S |
-$1,025 |
$380 |
$380 |
$380 |
$380 |
CF L |
-$2,150 |
$765 |
$765 |
$765 |
$765 |
$166.73 |
||
$157.30 |
||
$168.31 |
||
$136.85 |
||
$152.58 |