Reference no: EM132492197
Given: Gross Margin 40% Fixed Costs $ 2,000 Revenue Growth Rate for Years 1 - 5 10% FCF Steady Growth 3% Discount Rate 12% Year 1 Revenue $ 5,000 Tax Rate 35% Terminal Year 5
1 2 3 4 5
Revenues $ 5,000 $ 5,500 $ 6,050 $ 6,655 $ 7,321
Gross profits 2,000 2,200 2,420 2,662 2,928
Fixed Costs 2,000 2,000 2,000 2,000 2,000
Net Operating Income $ - $ 200 $ 420 $ 662 $ 928
Taxes $ - $ 70 $ 147 $ 232 $ 325
Free Cash Flow $ - $ 130 $ 273 $ 430 $ 603
NPV for years 1-5 $ - $ 104 $ 194 $ 273 $ 342
PV 0.000 0.797 0.712 0.636 0.567
Question 1: How do calculate: Terminal Value (as of Year 5)