Free Cash Flow Help

I am trying to learn finance. And there is this question on Free Cash Flow. I've done the regular Cash Flow before but never done this.

Question:

You have been given the following numbers from the management of a company as an estimation of future performance (numbers in MSEK) (see the picture):

Year 0: Ebit = 0; Depreciation = 0; Working Capital = 100; Investments = 0
Year 1: Ebit = 180; Depreciation = 20; Working Capital = 120; Investments = 50
Year 2: Ebit = 200; Depreciation = 24; Working Capital = 125; Investments = 55
Year 3: Ebit = 230; Depreciation = 27; Working Capital = 130; Investments = 60

The free cash flow (FCF) in year 4 is estimated to be 150 MSEK and is expected to grow by 4 % until the end of time. The WACC of the company is 13 % and the company tax paid is 25 %

What is the value of the equity of the company if they have outstanding debt of 400 M€?

I'd appreciate you so much

 

Google "how to do a DCF" and you will just have to match the numbers up. Instead of waiting several hours for somebody to tell you the answer, be resourceful or just give it a try and get it done. This problem seriously takes 2 minutes to do.

 

I'm new to Finance. I tried to calculate but didn't seem to get the right answer thats why I asked here to see how everybody's gonna solve this question. And I don't think a beginner can do it in 2 minutes easily. And sweetie, I can stay here all night and all day too in case you want to lurk.

 

Suscipit est sapiente in repellendus at. Similique rem iure accusamus ratione possimus et. Velit cupiditate veniam eligendi voluptatem omnis. Omnis nihil veritatis omnis.

Quaerat ratione animi voluptatem sed officia aperiam sint. Est vitae placeat est. Cumque illo animi molestias culpa. Consequatur maiores odit est sit doloremque.

Distinctio quasi quis est quia quas facere. Nostrum aut veritatis id et. Nihil quisquam sed omnis quis quis. Quo a qui repudiandae rerum dolor repellendus.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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

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...”