# Value of Company and Discounted Cash Flows

What is the value of a company with the following cash flows?

Year1 - $3 million

Year 2 - $6 million

Year 3 - $2 million

Years 4 - 10 - $2.5 million year 4, growing at 30% annually through year 10

Year 11 - 8% annual growth from year 10 cash flow indefinitely

WACC of 11.5%

Thank you very much for using BrainMass.com

© BrainMass Inc. brainmass.com October 2, 2020, 5:30 am ad1c9bdddfhttps://brainmass.com/business/discounted-cash-flows-model/value-company-discounted-cash-flows-590101

#### Solution Preview

Please refer to the attached file for the complete solution

Solution:

Value of the company = Sum of PV of free cash flows in the non-constant growth periods + PV of value of company at the end of Non-constant growth period

Below given are the cash flows in the non-constant growth periods (till year 10) and their sum of PV.

Year Cash flows PV factor PV of

at 11.5% cash flows

1 $3,000,000 ...

#### Solution Summary

A step by step explanation on determining the value of a company according to its annual cash flow. Answer includes an attached Excel spreadsheet breaking down the answer.