Scribd Logo
Upload

Welcome to Scribd!

  • Case Solution

    Uploaded by

    sindhuja21
    17 views1 page
    Webmasters.com business case solution on Financce

    Original Title

    Webmasters.com Case Solution

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Webmasters.com business case solution on Financce

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    17 views1 page

    Case Solution

    Uploaded by

    sindhuja21
    Webmasters.com business case solution on Financce

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    WEBMASTERS.

    COM CASE SOLUTION

    CAPEX
    Op WC
    Sales
    Fixed Cost
    Variable Cost
    Depreciation
    EBIT
    Taxes
    NOPAT
    Add back Deprcn
    Less Capex
    Less Change in WC
    FCFF
    Terminal/Residual Value
    Liquidation/Recovery Of WC
    Total Cash Flow
    NPV
    IRR

    0
    10000000

    10000000
    -10000000

    -10000000
    $1,643,454.56
    14%

    3000000
    24000000 24000000 24000000 24000000
    1000000 1000000 1000000 1000000
    17500000 17500000 17500000 17500000
    2000000 3200000 1900000 1200000
    3500000 2300000 3600000 4300000
    1400000
    920000 1440000 1720000
    2100000 1380000 2160000 2580000
    2000000 3200000 1900000 1200000
    0
    0
    0
    0
    3000000
    0 1100000 4580000 4060000 3780000
    500000
    3000000
    0 1100000 4580000 4060000 7280000

    You might also like