You are on page 1of 3

Sampa Video, Inc.

Harvard Business School Case #201-094


Case Software XLS-123

Copyright 2010 President and Fellows of Harvard College. No part of this product may be
reproduced, stored in a retrieval system or transmitted in any form or by any meanselectronic,
mechanical, photocopying, recording or otherwisewithout the permission of Harvard Business
School.

All Equity
WACC
APV
CCF
ECF

1228.49
1469.97
1528.49
#VALUE!
1,469.97

CCF(Debt to Value =25%)


FCF
TV
WACC
g
PV of FCF
Debt Value (25%) Value
ITS
Debt Payments
ECF
TV
PV of ECF
PV TV
Ve
Firm Value
Re
g

0
-1500

15.12%
5%
2,970
742.49

599.71
1627.77002
2,227.48
1,469.97
18.80%
5%

1
-112

2
6

3
151

-112

151

4
314

5
495
5135.86957
314 5630.86957

3,531
4,059
4,522
4,891
882.76 1,014.73 1,130.41 1,222.83
20.20
24.01
27.60
30.75
-109.97
-95.96
-74.28
-46.30
-2.03
101.96
225.28
360.30

1,283.97
33.26
-11.25
506.25
3851.90217