Valuation of merged firm

Hi, everybody! I am trying to do a case of merged Bulgari valuation. Here is what I think basically: 1. to use DCF to calculate FCFF in 5 years based on preceding 3 years FCFF 2. Then to calculate WACC for the next 5 year. 3. finally to apply P=∑(FCFF_1)/(1+WACC)^1 +FCFF_(t+1))/[(WACC−g_n)(1+WACC)^t] to get the results But then I'm stuck at the first step, because I don't know how to calculate change in NWC and CapEx from the annual report(attached). And the net cash at the end of the year 2009 and 2010 are all negative. So overall, do you think the method and model I use are good for the valuation? or there are better options? Thanks guys!

Attachment Size
2010 BULGARI REPORT 2.09 MB 2.09 MB
2 Comments
 

Maiores qui hic magnam maiores quia libero. Voluptas saepe quam doloribus voluptatem magni sunt assumenda. Aut maxime commodi aut qui consequatur neque magni.

Cumque odio nulla earum officia. Labore natus unde eos repudiandae harum autem ratione. Dolor magnam quod veniam a perferendis doloribus reprehenderit.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.2%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.7%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.2%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (16) $429
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (80) $150
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
DrApeman's picture
DrApeman
98.9
10
Mimbs's picture
Mimbs
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”