Current cash flow details of the company are as provided

 Use these assumptions to estimate the FCFE for current period

 Project the cash flows based on a 2 stage FCFE model and compute the Intrinsic V
 Current period should not be considered for the valuation purpose
 EBITDA for the company is 1500
 Company has charged a depreciation of 300 in the current year
 Company has a debt of 1500 at 10% interest rate. The tax rate of the company is 2
 During the year the company added new machinery worth 100 and working capita
 Debt raised during the year was 150 and repaid was 275
 Cost of equity for the company is 20%
 Number of shares with the company are 500
 The company's FCFE is expected to increase by 15% for the next 5 years and then

A. 12.65
B. 11.66
C. 19.43
D. 10.65
ash flow details of the company are as provided
e assumptions to estimate the FCFE for current period
he cash flows based on a 2 stage FCFE model and compute the Intrinsic Value per share as pe
eriod should not be considered for the valuation purpose
or the company is 1500
has charged a depreciation of 300 in the current year
has a debt of 1500 at 10% interest rate. The tax rate of the company is 20% And total capita
e year the company added new machinery worth 100 and working capital reduced by 50
ed during the year was 150 and repaid was 275
quity for the company is 20%
of shares with the company are 500
pany's FCFE is expected to increase by 15% for the next 5 years and then expected to Remain
 CASE -1

nsic Value per share as per the FCFE model And compute the Intrinsic Value per share as per

ny is 20% And total capital of 5000

capital reduced by 50

then expected to Remain constant at 5% forever

Value per share as per the FCFE model
Current cash flow details of the company are as provided
 Use these assumptions to estimate the FCFF for current period. Project the cash fl
 Current period should not be considered for the valuation purpose
 Net Income for the company is 550, Tax rate is 35% and there is a debt on the boo
 Depreciation charged during the current period is 125 and the capex done by the
 Working capital decreased by 50 during the current year
 No additional borrowings or repayment was done by the company
 The company's total shareholders' equity is 12000 and the cost of equity is 15%
 Company's FCFF is expected to grow at 10% for the next 3 years, then linearly dec
 Company is not having any cash on its books
 Number of shares with the company are 500.

A. 17.52
B. 12.18
C. 20.18
D. 18.19
ash flow details of the company are as provided
e assumptions to estimate the FCFF for current period. Project the cash flows based on a 3 sta
eriod should not be considered for the valuation purpose
me for the company is 550, Tax rate is 35% and there is a debt on the books of the company w
tion charged during the current period is 125 and the capex done by the company is 225
capital decreased by 50 during the current year
onal borrowings or repayment was done by the company
pany's total shareholders' equity is 12000 and the cost of equity is 15%
's FCFF is expected to grow at 10% for the next 3 years, then linearly decline to 5% in the nex
is not having any cash on its books
of shares with the company are 500.
ic Value per share as per the FCFF model

ever.