Académique Documents
Professionnel Documents
Culture Documents
BEGINNING Beginning Point for All 3 Measures is Earnings Before Interest & Taxes
POINT or EBIT
FOR ALL
3 MEASURES
Plus: Depreciation
Less: Capital Expenditures
Less: Working Capital Increase
Equals
Operating Cash Flow
\|/ \|/ \|/
Subtract Actual Subtract Actual Subtract
Taxes [(Tax Rate) Taxes [(Tax Rate) Hypothetical
* (EBIT - * (EBIT - Taxes (Tax Rate)
Interest)] Interest)] * EBIT)
\|/ \|/ \|/
\|/ Less: Interest \|/
Less: Debt
\|/ Payments \|/
Plus: Debt
\|/ Issues \|/
\|/ \|/ \|/
CAPITAL CASH EQUITY CASH FREE CASH
FLOW FLOW FLOW
Discount at
Discount At
Discount at Weighted
Expected Asset
Expected Equity Average Cost of
Return (Before
Return Capital (After
tax rates)
tax rates)
CASH FLOW VALUATION MODEL
INPUTS NOTE
$5,000
10.00%
Riskfree Rate
40.00%
Debt Ratio
(Debt %)
Depreciation
($) $500
Change in
Working $0
Capital
Capital
Expenditures $500
($)
EBIT Margin
(%) 40.00%
Tax Rate 40.00%
COMPUTER GENERATED ANALYSIS
CAPITAL CASH EQUITY CASH FREE CASH
FLOW FLOW FLOW
VALUATION VALUATION VALUATION