Professional Documents
Culture Documents
Tuition CN 5
Tuition CN 5
Combined Entity
Ventity Fodder 40,256.97
Ventity Pursuit 140,000.00
Ba Fodder 1.417
Ba Pursuit 0.686
Combined Ba 0.849
Be of combined 1.461
ke 13.26%
kd(1-T) 4.61%
WACC 8.94%
A PV Year 1 - 4 12,041.7
PV Year 5 - P 28,215.2
FCF Entity 40,257.0
Value Debt 10% 4,025.7
Value Equity 36,231.3
A PV Year 1 - 4 37,656.2
PV Year 5 - P 153,528.7
FCF Entity 191,184.9