2024 2021 2.9 2022 4.1 2023 4.8 2025 6.2 EBIT 5.8 Depreciation 1.1 1.2 1.5 1.6 1.9 Tax 0.87 1.23 1.44 1.74 1.86 N. Cap. Spending 0.5 0.8 1 1.2 2 Change in NWC 0.25 0.45 0.35 0.55 0.24 For Company XYZ., the projected cash flow components (in Smil) for the next five years are as follows. WACC is 10% and the growth rate is projected to be 5% for free cash flows during the horizon period after 2025. Assuming mid-year convention method, what is the implied perpetual growth rate given the EBITDA exit multiple for 2025 is 15.0x. O a. 6.33% O b.5.95% O c. 5.00% O d. 4.40 O e. 4.00% 2024 2021 2.9 2022 4.1 2023 4.8 2025 6.2 EBIT 5.8 Depreciation 1.1 1.2 1.5 1.6 1.9 Tax 0.87 1.23 1.44 1.74 1.86 N. Cap. Spending 0.5 0.8 1 1.2 2 Change in NWC 0.25 0.45 0.35 0.55 0.24 For Company XYZ., the projected cash flow components (in Smil) for the next five years are as follows. WACC is 10% and the growth rate is projected to be 5% for free cash flows during the horizon period after 2025. Assuming mid-year convention method, what is the implied perpetual growth rate given the EBITDA exit multiple for 2025 is 15.0x. O a. 6.33% O b.5.95% O c. 5.00% O d. 4.40 O e. 4.00%
Answer & Explanation
Solved by verified expert
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
