Consider the table given below to answer the following question. The long-run growth rate is projected at 5% and discount rate is 10%. Year Asset value Earnings Net investment Free cash flow (FCF) Return on equity (ROE) Asset growth rate Earnings growth rate Present value 1 2 3 4 14.00 15.54 17.25 19.15 1.54 1.71 1.90 2.11 1.54 1.71 1.90 1.53 0.57 0.11 0.11 0.11 0.11 0.11 5 6 7 8 9 10 20.68 22.33 24.12 25.33 26.59 27.92 2.34 2.41 2.41 1.86 1.95 2.27 1.65 1.79 1.21 1.27 1.33 0.62 0.56 1.21 1.14 0.53 1.40 0.56 0.11 0.11 0.11 0.105 0.10 0.095 0.07 0.07 0.11 0.08 0.08 0.08 0.05 0.05 0.05 0.05 0.11 0.11 0.08 0.03 0.03 0.00 -0.23 0.05 Assuming that competition drives down profitability (on existing assets as well as new investment) to 10.5% in year 6, 10% in year 7, 9.5% in year 8, and 7% in year 9 and all later years. What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) million

Entrepreneurial Finance
6th Edition
ISBN:9781337635653
Author:Leach
Publisher:Leach
Chapter11: Venture Capital Valuation Methods
Section: Chapter Questions
Problem 1EP
icon
Related questions
icon
Concept explainers
Topic Video
Question
Consider the table given below to answer the following question. The long-run growth rate is projected at 5% and discount rate is 10%.
1
7
8
9
5
6
20.68 22.33 24.12 25.33 26.59
1.95
1.40
2
3
4
14.00 15.54 17.25 19.15
1.54 1.71 1.90 2.11 2.27 2.34 2.41 2.41 1.86
1.54 1.71 1.90 1.53 1.65 1.79 1.21 1.27 1.33
0.57 0.62 0.56 1.21 1.14 0.53
0.11 0.11 0.11 0.11 0.11 0.105 0.10 0.095 0.07
0.11 0.11 0.11 0.08 0.08 0.08 0.05 0.05 0.05
0.11 0.11 0.11 0.08 0.03 0.03 0.00 -0.23 0.05
0.56
0.07
0.05
Year
Asset value
Earnings
Net investment
Free cash flow (FCF)
Return on equity (ROE)
Asset growth rate
Earnings growth rate.
Assuming that competition drives down profitability (on existing assets as well as new investment) to 10.5% in year 6, 10% in year 7,
9.5% in year 8, and 7% in year 9 and all later years. What is the value of the concatenator business? (Do not round intermediate
calculations. Enter your answer in millions rounded to 2 decimal places.)
Present value
10
27.92
million
Transcribed Image Text:Consider the table given below to answer the following question. The long-run growth rate is projected at 5% and discount rate is 10%. 1 7 8 9 5 6 20.68 22.33 24.12 25.33 26.59 1.95 1.40 2 3 4 14.00 15.54 17.25 19.15 1.54 1.71 1.90 2.11 2.27 2.34 2.41 2.41 1.86 1.54 1.71 1.90 1.53 1.65 1.79 1.21 1.27 1.33 0.57 0.62 0.56 1.21 1.14 0.53 0.11 0.11 0.11 0.11 0.11 0.105 0.10 0.095 0.07 0.11 0.11 0.11 0.08 0.08 0.08 0.05 0.05 0.05 0.11 0.11 0.11 0.08 0.03 0.03 0.00 -0.23 0.05 0.56 0.07 0.05 Year Asset value Earnings Net investment Free cash flow (FCF) Return on equity (ROE) Asset growth rate Earnings growth rate. Assuming that competition drives down profitability (on existing assets as well as new investment) to 10.5% in year 6, 10% in year 7, 9.5% in year 8, and 7% in year 9 and all later years. What is the value of the concatenator business? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) Present value 10 27.92 million
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Stock Valuation
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning