Académique Documents
Professionnel Documents
Culture Documents
50%
Beta 1
Market Risk Premium 5.50%
Cost of Equity 12.00%
1.78
13.05%
5%
22.1118
1999
148
4%
4.16
7.0%
0.88
0.59
0.29
7.0%
50%
73.76
10.54
0.26
0.365
3.53
1993 1994 1995 1996
Growth
Growth in in revenues
EPS, Capex & 17.00% ### ###
Dep 17.00% ### ###
Revenues 2.91 3.40 3.98 4.66
EPS 0.56 0.66 0.77 0.90
Capex per share 0.13 0.15 0.18 0.21
Dep per share 0.08 0.09 0.11 0.13
Capex - Dep 0.05 0.06 0.07 0.08
Debt Ratio 10% 10% 10% 10%
(1-DR) (Capex - Dep) 0.05 0.05 0.06 0.07
WC as % of revenue 60% 60% 60% 60%
WC 1.75 2.04 2.39 2.80
(1-DR)(change in WC) 0.27 0.31 0.37
FCFE [1-2-3] 0.34 0.39 0.46
RFR 7% 7% 7%
Beta 1.45 1.45 1.45
Premium 5.50% 5.50% 5.50%
Cost of Equity 14.98% ### ###
Terminal Value
PV 0.29 0.30 0.30
NPV ###
1997 1998 1999 2000 2001 2002 2003 2004
### ### 14.60% 12.20% 9.80% 7.40% 5.00% 5.00%
### ### 14.60% 12.20% 9.80% 7.40% 5.00% 5.00%
5.45 6.38 7.31 8.20 9.01 9.67 10.16 ###
1.05 1.23 1.41 1.58 1.73 1.86 1.95 2.05
0.24 0.29 0.33 0.37 0.40 0.43 0.45
0.15 0.18 0.20 0.23 0.25 0.27 0.28
0.09 0.11 0.13 0.14 0.15 0.17 0.17 -
10% 10% 10% 10% 10% 10% 10% 10%
0.08 0.10 0.11 0.13 0.14 0.15 0.16 -
60% 60% 60% 60% 60% 60% 60% 60%
3.27 3.83 4.39 4.92 5.40 5.80 6.09 6.40
0.43 0.50 0.50 0.48 0.43 0.36 0.26 0.27
0.54 0.63 0.79 0.97 1.16 1.35 1.54 1.78
7% 7% 7% 7% 7% 7% 7% 7%
1.45 1.45 1.38 1.31 1.24 1.17 1.1 1.1
5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50%
### ### 14.59% 14.21% 13.82% 13.44% 13.05% ###
22.09
0.31 0.31 0.35 0.38 0.41 0.43 6.93
1993 1994 1995 1996
Growth
Growth in in revenues
EPS, Capex & 20.00% ### ###
Dep 20.00% ### ###
Revenues 12.5 15.00 ### ###
EPS 0.85 1.02 1.22 1.47
Capex per share 0 - - -
Dep per share 0 - - -
Capex - Dep - - - -
Debt Ratio 15% 15% 15% 15%
(1-DR) (Capex - Dep) - - - -
WC as % of revenue 40% 40% 40% 40%
WC 5.00 6.00 7.20 8.64
(1-DR)(change in WC) 0.85 1.02 1.22
FCFE [1-2-3] 0.17 0.20 0.24
RFR 7% 7% 7%
Beta 1.1 1.1 1.1
Premium 5.50% 5.50% 5.50%
Cost of Equity 13.05% ### ###
Terminal Value
PV 0.15 0.16 0.17
NPV ###
1997 1998 1999 2000 2001 2002
### ### 15.00% 10.00% 5.00% 5.00%
### ### 15.00% 10.00% 5.00% 5.00%
### ### 35.77 39.35 41.31 43.38
1.76 2.12 2.43 2.68 2.81 2.95
- - - - - -
- - - - - -
- - - - - -
15% 15% 15% 15% 15% 15%
- - - - - -
40% 40% 40% 40% 40% 40%
### ### 14.31 15.74 16.53 17.35
1.47 1.76 1.59 1.22 0.67 0.70
0.29 0.35 0.85 1.46 2.14 2.25
7% 7% 7% 7% 7% 7%
1.1 1.1 1.1 1.1 1.1 1.1
5.50% 5.50% 5.50% 5.50% 5.50% 5.50%
### ### 13.05% 13.05% 13.05% 13.05%
27.92
0.18 0.19 0.41 0.62 11.27
Growth Phase Steady Phase
Risk free Rate 7.00% Risk free Rate 7.00%
Beta 1.1 Unlevered Beta 0.74
Market Risk Premium 5.50% Target DE Ratio 50%
Cost of Equity 13.05% Levered Beta 0.96
Value of Equity 3,968.00 0.55 Market Risk Prem 5.50%
Cost of Debt 8.00% Cost of Equity 12.30%
Tax Rate 40.00% Cost of Debt 7.50%
AT Cost of Debt 4.80% Tax Rate 40.00%
Value of Debt 3200 0.45 AT Cost of Debt 4.50%
D/V 0.33
Cost of Capital 9.37% E/V 0.67
Cost of Capital 9.70% ---> This is for TV Calculations
2018 2019
21252 22102
10% 4%
1,401.1 1,457.1
40% 40%
840.64 874.27
708.41 736.74
629.70 654.88
78.71 -
9.5% 4.0%
7% 7%
1,487.66 1,547.16
129.07 59.51
632.87 814.76
14293.54
14,926.41