Professional Documents
Culture Documents
Inputs
Valuation Object
Date 0 Proj Investment or Firm Cap
Tax Rate
Unlevered Cost of Equity Capital
Riskfree Rate=Cost of Riskfree Debt
Inf Horiz Growth Rate of Unlev Equity
Include Infinite Horizon?
No. 12
Finance 305, FALL 2012
HW 16
Page 3
Valuation Object
Firm
Project
$360.00
40.0%
10.0%
3.0%
5.0%
Infinite Horiz
Yes
No
Cash Flows
Date
Revenues
Expenses
Gross Earnings
Depreciation
Earnings Bef Interest & Tax (EBIT)
Interest Expense
Earnings Before Tax
Taxes
Earnings
Add Back Depreciation
Cash Flow from Operations
1
$550.00
$410.00
$140.00
$60.00
$80.00
$0.00
$80.00
$32.00
$48.00
$60.00
$108.00
5
$675.00
$470.00
$205.00
$60.00
$145.00
$0.00
$145.00
$58.00
$87.00
$60.00
$147.00
2nd Stage:
Infin Horiz
6
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$300.00
$0.00
$300.00
$0.00
$0.00
$0.00
$0.00
$0.00
$108.00
$108.00
$117.00
$117.00
$129.00
$129.00
$135.00
$135.00
$447.00
$447.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
No. 12
Finance 305, FALL 2012
HW 16
$0.00
Page 3
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$108.00
$0.00
$117.00
$0.00
$129.00
$0.00
$135.00
$0.00
$447.00
$0.00
$0.00
$48.00
$0.00
$48.00
$60.00
$0.00
$108.00
$57.00
$0.00
$57.00
$60.00
$0.00
$117.00
$69.00
$0.00
$69.00
$60.00
$0.00
$129.00
$75.00
$0.00
$75.00
$60.00
$0.00
$135.00
$87.00
$0.00
$87.00
$60.00
$300.00
$447.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$300.00
$0.00
$240.00
$0.00
$180.00
$0.00
$120.00
$0.00
$60.00
$48.00
$36.00
$12.00
$57.00
$34.00
$23.00
$69.00
$32.00
$37.00
$75.00
$30.00
$45.00
$87.00
$28.00
$59.00
Debt (D)
Book Value of Equity
Economic Profit
Net Oper. Profit After Tax (NOPAT)
Capital Charge
Economic Profit
$0.00
$360.00
$0.00
$0.00
$0.00
No. 12
Finance 305, FALL 2012
HW 16
Page 3
(1.) Adjusted Present Value (APV)
Date
Free Cash Flow to the Firm (FCFF)
Value of the Unlevered Firm
Tax Shield Benefit
Value of the Tax Shield Benefit
Value of Fut Cash Flows (APV Met)
- Date 0 Project Investment
NPV of Project (APV Method)
0
$509.92
$0.00
$509.92
$360.00
$149.92
1
$68.00
$492.90
$0.00
$0.00
5
$407.00
$0.00
$0.00
$0.00
2nd Stage:
Infin Horiz
6
$0.00
$0.00
2nd Stage:
Infin Horiz
6
0.0%
$509.92
$509.92
$509.92
$0.00
$509.92
$360.00
$149.92
$492.90
$492.90
10.0%
$465.21
$465.21
10.0%
$422.73
$422.73
10.0%
$370.00
$370.00
10.0%
$68.00
$492.92
$0.00
$0.00
$77.00
$465.21
$0.00
$0.00
$89.00
$422.73
$0.00
$0.00
$95.00
$370.00
$0.00
$0.00
$0.00
$0.00
10.0%
$407.00
$0.00
$0.00
$0.00
No. 12
Finance 305, FALL 2012
HW 16
Page 3
0.0%
$0.00
$0.00
2nd Stage:
Infin Horiz
6
5.0%
100.0%
0.0%
$509.92
$360.00
$149.92
100.0%
0.0%
10.00%
100.0%
0.0%
10.00%
100.0%
0.0%
10.00%
$89.00
$422.73
100.0%
0.0%
10.00%
$68.00
$492.92
$77.00
$465.21
$95.00
$370.00
1
$68.00
$492.92
$0.00
$0.00
0.0%
0.0%
10.00%
$407.00
$0.00
0
$509.92
$0.00
$509.92
$360.00
$149.92
5
$447.00
$0.00
$0.00
$0.00
No. 12
Finance 305, FALL 2012
HW 16
Page 3
5.0%
$0.00
2nd Stage:
Infin Horiz
6
$0.00
$0.00
No. 12
Finance 305, FALL 2012
HW 16
Page 3
$149.92
$360.00
$509.92
$360.00
$149.92
1
$12.00
$152.92
$122.73
$90.00
* I am looking for the change(s) required so that Residual Income valuation matches the valuation from the
other four methods: (1) when there is positive debt, (2) when there are positive infinite horizon cash flows,
and (3) when the infinite horizon growth rate is positive. Please email one or more of the required changes
to cholden@indiana.edu and be acknowledged in the 4th Edition!
5
$59.00
$40.00
$0.00
2nd Stage:
Infin Horiz
6
$0.00