In: Finance
Consider a firm with the following Parameters:
| Physical Lifespan | 4 Years | 
| Capital Expense, Year 0 | $9,000 | 
| EBITDA/Year | $9,000 | 
| Overall Firm Cost of Capital | 5.6% | 
| Tax Rate | 35% | 
| Loan | $18,000 | 
| Interest Payments | $737 | 
| Depreciation Project Life | 6 Years | 
What is the total PV of this firm, including the loan?
Compute the annual depreciation, using the equation as shown below:
Annual depreciation = Capital expenses/ Estimated life
= $9,000/ 4 years
= $2,250
Hence, the annual depreciation is $2,250.
Compute the present value of the firm, using MS-excel as shown below:

The result of the above excel table is as follows:

Hence, the total present value of the firm is ($5,463.3994).