60.1K
Verified Solution
Link Copied!
1.Cost of Capital and Firm Value
2.Firm value
I would appreciate it if you could look at the two diagrams and analyze the company's situation and investors' evaluation.
1.Cost of Capital and Firm Value 2.Firm value
Market capitalization Enterprise Value (EV) = 284,904,000 Market capitalization + Debt - Cash 1,025,077,832 (119,106,675.78) 20% 1,007,244,609 FCF to firm Grow rate Firm value 2021 2021 21 EBIT 134,569,144 Price Number of share 13,566,857 | 6.1% accumulated depreciation accumulated depreciation accumulated depreciation 2020 503,224,885 1,331,632,511 61,225,886 2021 746,991,468 1,343,172,399 89,085,184 EBIT(1-Tax) 126360426 Depreciation and Amotization Capital expenditure Change non cash working capital FCF to the firm -119106675.8 Debt 798653106 Cash 58,479,274 2020 2021 Net working capital Short-term assets Short-term liabilities 966,336,838 77,520,282,534 76,553,945,696 -18,211,889,284 38,321,821,560 56,533,710,844 2021 Market capitalization Enterprise Value (EV) 284,903,997.00 1,025,077,832.00 2020 97,411,237,919 Capital expenditures (fixed 56,957,454,414 g Firm value 20% 1,007,244,609.00
Answer & Explanation
Solved by verified expert
