Professional Documents
Culture Documents
Video Worksheet
Video Worksheet
WACC
Fin rule 2 D/V 25%
0 1 2 3 4 5
-1500 2002 2003 2004 20052006
FCFF -112 6 151 314 495
TV 5135.87
FCFF -112 6 151 314 5630.87
DF 0.868659 0.754568 0.655462 0.569373 0.494591
-97.28978 4.527409 98.97479 178.7831 2784.977
2969.972
value [ITS (fin rule 2)] 241.4871
FCFF
2002 2003 2004
-112 0.8686588 -97.28978
6 0.7545681 4.527409 6 0.868659 5.211953
151 0.6554622 98.97479 151 0.754568 113.9398 151 0.868659 131.1675
314 0.569373 178.7831 314 0.655462 205.8151 314 0.754568 236.9344
5630.87 0.4945909 2784.977 5630.87 0.569373 3206.065 5630.87 0.655462 3690.822
Firm Value 2969.972 Firm Value 3531.032 Firm Value 4058.924
Debt 742.4931 Debt 882.758 Debt 1014.731
ITS 20.19581 ITS 24.01102 ITS 27.60068
2005 2006