C X ✓ fx тегат го гопти income тен Year EBIT Tax Net Income Dep and Amort OCF PV of planning period Perpetual growth terminal value PV of terminal value Enterprise value (V) E (=V-D) assume in thousands of dollars Planning period H J K M Assumptions 2014 2015 2016 2017 2018 2019 WACC = 5% 398 447 508 567 624 669 LT growth rate = 5.3% 151.24 169.86 193.04 215.46 237.12 254.22 MV of debt = 246.76 277.14 314.96 351.54 289 317 339 535.76 594.14 653.96 345 696.54 386.88 353 414.78 Tax RATE = 369 739.88 783.78 1 +

Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter15: Capital Investment Analysis
Section: Chapter Questions
Problem 15.1.1MBA
icon
Related questions
Question
Please fill in thr blank on the excel and show how you got the missing things. Thank you!
C
X ✓ fx
тегат го гопти income тен
Year
EBIT
Tax
Net Income
Dep and Amort
OCF
PV of planning period
Perpetual growth terminal value
PV of terminal value
Enterprise value (V)
E (=V-D)
assume in thousands of dollars
Planning period
H
J
K
M
Assumptions
2014
2015
2016
2017
2018
2019
WACC =
5%
398
447
508
567
624
669
LT growth rate =
5.3%
151.24
169.86
193.04
215.46
237.12
254.22
MV of debt =
246.76
277.14
314.96
351.54
289
317
339
535.76
594.14
653.96
345
696.54
386.88
353
414.78
Tax RATE =
369
739.88
783.78
1
+
Transcribed Image Text:C X ✓ fx тегат го гопти income тен Year EBIT Tax Net Income Dep and Amort OCF PV of planning period Perpetual growth terminal value PV of terminal value Enterprise value (V) E (=V-D) assume in thousands of dollars Planning period H J K M Assumptions 2014 2015 2016 2017 2018 2019 WACC = 5% 398 447 508 567 624 669 LT growth rate = 5.3% 151.24 169.86 193.04 215.46 237.12 254.22 MV of debt = 246.76 277.14 314.96 351.54 289 317 339 535.76 594.14 653.96 345 696.54 386.88 353 414.78 Tax RATE = 369 739.88 783.78 1 +
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning