Professional Documents
Culture Documents
Fcfe 2 ST
Fcfe 2 ST
This model is designed to value the equity in a firm, with two stages of growth, an initial
period of higher growth and a subsequent period of stable growth.
Assumptions
1. The firm is expected to grow at a higher growth rate in the first period.
2. The growth rate will drop at the end of the first period to the stable growth rate.
3. The free cashflow to equity is the correct measure of expected cashflows to stockholders.
Page
Two-Stage FCFE Discount Model
Earnings Inputs
Do you want to use the historical growth rate? Yes (Yes or No)
If yes, enter EPS from five years ago = $0.49 (in currency)
Do you want to calculate the growth rate from fundamentals? Yes (Yes or No)
If yes, enter the following inputs:
Net Income Currently = $1,077.00 (in currency)
Interest Expense Currently = $53.85 Last year (in currency)
Book Value of Debt = $600.00 $550.00 (in currency)
Book Value of Equity = $5,445.00 $5,130.00 (in currency)
Tax Rate on Income= 36.00% (in percent)
Page
Two-Stage FCFE Discount Model
Beta
Will the beta to change in the stable period? Yes (Yes or No)
If yes, enter the beta for stable period = 1.1
Do you want to keep the current fraction of working capital to Yes (Yes or No)
Specify working capital as a percent of revenue 40% (in percent)
Do you want to use the current debt ratio as your desired mix? Yes (Yes or No)
If no, enter the following inputs for financing mix,
Desired debt financing proportion - Capital Spending (in percent)
Page
Two-Stage FCFE Discount Model
Page
If you are going to
assume perpetual
Aswath Damodaran:
growth,
Yes youIfshould
or No. yes, enter
answer
the noon
return here and
equity
Two-Stage FCFE Discount Model makeyour
that surefirm
thatwill
cap ex
is higher
have than
in perpetuity
depreciation
below. If no, in
enter cap
yourterminal
ex as a percentyear.
of
depreciatiion.
Page
Two-Stage FCFE Discount Model
Page
Two-Stage FCFE Discount Model
Page
Two-Stage FCFE Discount Model
of growth, an initial
growth.
Page
Two-Stage FCFE Discount Model
Page
Two-Stage FCFE Discount Model
Page
Two-Stage FCFE Discount Model
Terminal Year
$11.79
$4.91
$0.99
$5.90
Page