Page 3Page 3 Terminal Value (in '15) $7,775
COSTS OF EQUITY AND CAPITAL
1 2 3 4 5 6 7 8 9 10
Cost of Equity9.40%9.40%9.40%9.40%9.40%9.73%10.06%10.39%10.72%11.05%Proportion of Equity100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%After-tax Cost of Debt5.27%5.27%5.27%5.27%5.27%4.22%3.16%2.11%1.05%0.00%Proportion of Debt0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%Cost of Capital9.40%9.40%9.40%9.40%9.40%9.73%10.06%10.39%10.72%11.05%Cumulative WACC109.40%119.68%130.93%143.24%156.71%171.95%189.25%208.92%231.31%256.87%Present Value $82 $82 $87 $92 $96 $106 $112 $116 $117 $3,141
FIRM VALUATION
Value of Firm
$4,032
- Value of Debt
$-
Value of Equity
$4,032
Value of Equity per Share
$101.20
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Value of Firm by year $4,032 $4,321 $4,629 $4,950 $5,284 $5,630 $5,996 $6,386 $6,807 $7,266$ Value of Debt $- $- $- $- $- $- $- $- $- $-
Add a Comment
This document has made it onto the Rising list!