Scribd Logo
Upload

Welcome to Scribd!

  • Boucle Wacc

    Uploaded by

    Ossama Saria
    8 views2 pages
    boucle wacc

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    boucle wacc

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views2 pages

    Boucle Wacc

    Uploaded by

    Ossama Saria
    boucle wacc

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Risk free rate 2.

    0% Sum of the present values of FCF (Years 1 to 5)


    Market risk premium 7.0%
    Beta 0.9 Terminal value
    Cost of equity 8.3%
    Enterprise Value
    Cost of debt 4.0%
    Corporate tax rate 30% Net debt
    After tax cost of debt 2.8%
    Equity value
    WACC 7.9%

    Pertuity growth rate 3.0%

    Year 1 2 3 4 5
    FCF 100 110 120 130 140
    Present value of FCF 92.7 94.6 95.6 96.0 95.9
    475

    2032

    2507

    200

    2307

    You might also like