◦enterprise value

Instructions
1 Complete the “WACC Table” tab in its entirety by filling in the missing blanks for:
◦Cost of equity
◦Cost of debt (after-tax)
◦WACC
2 Complete the “Income Statement” tab in its entirety by filling in the missing blanks for:
◦Revenue
◦Interest expense
◦Income taxes
3 Complete the “Balance Sheet” tab in its entirety by filling in the missing blanks for:
◦Net working capital (row 31)
4 Complete the “SCF” tab in its entirety by filling in the missing blanks for:
◦Cash flow from operations
5 Complete the “DCF” tab in its entirety by filling in the missing blanks for:
◦Unlevered free cash flow
◦Terminal value
◦Enterprise value
◦Equity value

Leave a Comment

Your email address will not be published. Required fields are marked *