Question

In: Finance

Computing Present Value of Terminal Period FCFF Use the following data to compute the present value...

Computing Present Value of Terminal Period FCFF

Use the following data to compute the present value of the terminal period free cash flows to the firm for each of the four firms A, B, C, and D. The forecast horizon included four years.

A B C D
Terminal period free cash flow to the firm (FCFF) $72,670 $16,813 $101,517 $44,672
WACC 5.0% 6.2% 4.3% 11.0%
Terminal period growth rate 1.0% 1.0% 2.0% 1.5%

Round answers to the nearest whole number.

A B C D
Present value of terminal cash flows

Solutions

Expert Solution

Answer :

Calculation Present Value of Terminal Cash Flow

PV of Terminal Cash Flow = {[Terminal Period free cash Flow to firm * (1+growth rate) ] / (WACC - growth rate)} * [1 / (1+WACC)^n ]

Firm A Terminal Period free cash Flow to firm = 72,670

Growth rate = 1% or 0.01

WACC = 5% or 0.05

n = 4

PV of Terminal Period FCFF of Firm A = {[72670 * (1+ 0.01) ] / (0.05 - 0.01)} * [1 / (1+0.05)4 ]

= {73396.7 / 0.04 } * [0.82270247478]

= $1,509,591.16826 or $1,509,591

Firm B Terminal Period free cash Flow to firm = 16813

Growth rate = 1% or 0.01

WACC = 6.2% or 0.062

n = 4

PV of Terminal Period FCFF of Firm B = {[16813 * (1+ 0.01) ] / (0.062 - 0.01)} * [1 / (1+0.062)4 ]

= {16981.13 / 0.052 } * [0.7861436902]

= $256,723.234652 or $256,723

Firm C Terminal Period free cash Flow to firm = 101517

Growth rate = 2% or 0.02

WACC = 4.3% or 0.043

n = 4

PV of Terminal Period FCFF of Firm C = {[101517 * (1+ 0.02) ] / (0.043 - 0.02)} * [1 / (1+0.043)4 ]

= {103,547.34 / 0.023 } * [0.84501178575]

= $3,804,292.29055 or $3,804,292

Firm D Terminal Period free cash Flow to firm = 44672

Growth rate = 1.5% or 0.015

WACC = 11% or 0.11

n = 4

PV of Terminal Period FCFF of Firm D = {[44672 * (1+ 0.015) ] / (0.11 - 0.015)} * [1 / (1+0.11)4 ]

= {45342.08 / 0.095 } * [0.65873097413]

= $314,402.447657 or $314,402


Related Solutions

Computing Present Value of Terminal Period FCFF Use the following data to compute the present value...
Computing Present Value of Terminal Period FCFF Use the following data to compute the present value of the terminal period free cash flows to the firm for each of the four firms A, B, C, and D. The forecast horizon included four years. A B C D Terminal period free cash flow to the firm (FCFF) $62,670 $6,813 $91,517 $34,672 WACC 5.0% 6.2% 4.3% 11.0% Terminal period growth rate 1.0% 1.0% 2.0% 1.5% Round answers to the nearest whole number....
Computing Present Value of Terminal Residual Operating Income Use the following data to compute the present...
Computing Present Value of Terminal Residual Operating Income Use the following data to compute the present value of the terminal period ROPI for each of the four firms A through D. Assume a forecast horizon of four years. A B C D Terminal period ROPI $208,011 $46,767 $93,674 $124,622 Weighted average cost of capital (WACC) 8.1% 11.9% 9.7% 13.9% Terminal growth period rate 2.0% 1.0% 2.5% 2.0% Do not round until your final answers. Round your answers to the nearest...
Computing the Present Value of a Debt Security Compute the present value of a five-year bond...
Computing the Present Value of a Debt Security Compute the present value of a five-year bond with a face value of $2,000, a 10% annual coupon payment, and an 8% effective rate. Round answers to two decimal places. $Answer
Computing ROPI for Multiple Years Use the following data to compute ROPI for Intel Corporation for...
Computing ROPI for Multiple Years Use the following data to compute ROPI for Intel Corporation for 2016 through the terminal period. Assume that the company's weighted average cost of capital is 9%. Actual Horizon Period Terminal $ millions 2015 2016 2017 2018 2019 Period Sales $55,466 $61,555 $67,699 $73,771 $78,962 $80,511 NOPAT 11,343 13,573 14,248 15,524 15,825 15,331 NOA 51,488 57,157 62,873 68,521 72,674 74,101 Round answers to the nearest whole number. Forecast Horizon Terminal ($ millions) 2016 2017 2018...
Use the present value tables in Appendix A and Appendix B to compute the NPV of...
Use the present value tables in Appendix A and Appendix B to compute the NPV of each of the following cash inflow: $30,750 received annually at the end of years 1 through 5 followed by $26,250 received annually at the end of years 6 through 10. The discount rate is 14 percent.
Use the following table, Present Value of an Annuity of 1 Period 8% 9% 10% 1...
Use the following table, Present Value of an Annuity of 1 Period 8% 9% 10% 1 0.926 0.917 0.909 2 1.783 1.759 1.736 3 2.577 2.531 2.487 A company has a minimum required rate of return of 9%. It is considering investing in a project which costs $350000 and is expected to generate cash inflows of $150000 at the end of each year for three years. The net present value of this project is $379650. $75000. $37965. $29650.
Determine the Payback Period, the Discounted Payback Period, and the Net Present Value for the following...
Determine the Payback Period, the Discounted Payback Period, and the Net Present Value for the following after-tax cash flow projections. Also tell me whether the IRR is greater or less then the RRR. A. Year ATCF 0 $(60,000) 1 21,000 2 27,000 3 24,000 4 16,000 Assume a 16% required rate of return
Determine the Payback Period, the Discounted Payback Period, and the Net Present Value for the following...
Determine the Payback Period, the Discounted Payback Period, and the Net Present Value for the following after-tax cash flow projections. Also tell me whether the IRR is greater or less then the RRR B. Year ATCF 0 (100,000) 1 (320,000) 2 130,000 3 185,000 4 200,000 5 195,000 6 150,000 Assume a 20% required rate of return
The following present value factors are provided for use in this problem. Periods Present Value of...
The following present value factors are provided for use in this problem. Periods Present Value of $1 at 10% Present Value of an Annuity of $1 at 10% 1 0.9091 0.9091 2 0.8264 1.7355 3 0.7513 2.4869 4 0.6830 3.1699 Cliff Co. wants to purchase a machine for $64,000, but needs to earn an 10% return. The expected year-end net cash flows are $25,000 in each of the first three years, and $29,000 in the fourth year. What is the...
The following present value factors are provided for use in this problem. Periods Present value of...
The following present value factors are provided for use in this problem. Periods Present value of $1 at 8% Present value of an Annuity of $1 at 8% 1 0.9259 0.9259 2 0.8573 1.7833 3 0.7938 2.5771 4 0.7350 3.3121 Xavier Co. wants to purchase a machine for $37,700 with a four-year life and a $1,100 salvage value. Xavier requires an 8% return on investment. The expected year-end net cash flows are $12,700 in each of the four years. What...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT