Purchase Solution

# Terminal value and discount back to the present

Not what you're looking for?

On January 1, 2004, shares of Company X trade at \$6.50 per share, with 400 million shares outstanding. The company has net debt of \$300 million. After building an earnings model for Company X, you have projected free cash flow for each year through 2010 as follows:

Year 2004 2005 2006 2007 2008 2009 2010
Free Cash Flow 110 120 150 170 200 250 280

You estimate that the weighted average cost of capital (WACC) for Company X is 10% and assume that free cash flows grow in perpetuity at 3.0% annually beyond 2010, the final projected year.

Calculate the terminal value and discount back to the present:

1. \$1,922.0 million
2. \$1,979.7 million
3. \$2,114.2 million
4. \$4,120.0 million

Please select only 1 option out of the 4 options listed above.

##### Solution Summary

The terminal value and discount back to the present are determined. The expert estimates the weighted average cost of capital for a Company X.

##### Solution Preview

Feel free to ask for clarifications at any time.

TERMINAL VALUE AND DISCOUNT BACK TO THE PRESENT
On January 1, 2004, shares of Company X trade at \$6.50 per share, with 400 million shares outstanding. The company has net debt of \$300 million. After building an ...

Solution provided by:
###### Education
• B. Sc., University of Nigeria
• M. Sc., London South Bank University
###### Recent Feedback
• "Thank you."
• "thank you Chidi Ngene.. if you have any APA references would be great"
• "Thank you so much for your help, your explanations were easy to understand and apply!"
• "are you able to highlight the equations used either on the xlsx or a word doc as to how each graph was formed- overall looks fine i just need help understanding this myself"
• "Chidi Ngene, M. Sc. Was extremely helpful as without the help and guidance I would have failed, but with the help I passed. I still have a lot to learn and in need of the guidance to understand and learn more on the subject. I would recommend Chidi Ngene and BrainMass to anyone that are in need of help. Thank you!!"

##### Team Development Strategies

This quiz will assess your knowledge of team-building processes, learning styles, and leadership methods. Team development is essential to creating and maintaining high performing teams.

##### Marketing Management Philosophies Quiz

A test on how well a student understands the basic assumptions of marketers on buyers that will form a basis of their marketing strategies.

##### Social Media: Pinterest

This quiz introduces basic concepts of Pinterest social media

##### Introduction to Finance

This quiz test introductory finance topics.

##### Employee Orientation

Test your knowledge of employee orientation with this fun and informative quiz. This quiz is meant for beginner and advanced students as well as professionals already working in the HR field.