Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the

ID: 2715632 • Letter: V

Question

Vasudevan, Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost of capital is 14% and the free cash flows are expected to continue growing at the same rate after year 3 as from Year 2 to Year 3, what is the Year 0 value of operations, in millions?

Year                                Free Cash Flow

1                                             -$22.00

2                                              $42.00

3                                              $45.00

Please show work step by step.

Explanation / Answer

Growth rate from year 2 to 3 = 45/42-1= 7.1429%

Year 0 value = -22/(1.14)^1+42/(1.14)^2+45/(1.14)^3+ (45*(1.071429)/(0.14-0.071429))/(1.14)^3

= $517.98 millions