The free cash flow of a firm is projected to grow at compound annual growth rate of 35% for next 5 years, then 5% annual growth rate.
Current year cash flow 400,000 and cost of capital for high growth time is 18% but after 5 years 12%.
what is value of firm?
Get instant access to lessons taught by experienced private equity pros and bulge bracket investment bankers including financial statement modeling, DCF, M&A, LBO, Comps and Excel Modeling.
+Bonus: Get 27 financial modeling templates in swipe file
+Bonus: Get 27 financial modeling templates in swipe file
Comments (4)
Just discount back the first five years accounting for TVM at 18% and use the perpetuity growth model for the period following and discount that value from year five at the 18% rate
I think ~$14,810,000 assuming you discount the cash flows for the first five years at year end for the PV factor. ~$16,087,000 if you discount the cash flows mid year in each of the projected years.
Thanks all! I reached to 14,809,525 closer to option C.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Want to Unlock by signing in with your social account?