Question

Victoria Enterprises expects earnings before interest and taxes ​(EBIT​) next year of $ 1.3 million. Its depreciation and capital expenditures will both be $ 309 comma 000​, and it expects its capital expenditures to always equal its depreciation. Its working capital will increase by $ 53 comma 000 over the next year. Its tax rate is 35 %. If its WACC is 10 % and its FCFs are expected to increase at 6 % per year in​ perpetuity, what is its enterprise​ value?

Answer 1

Answer:

Enterprise value = $20.988 million

Explanation:

We calculate the FCFF first using the given information.

FCFF from EBIT = EBIT * ( 1 - Tax rate) + Depreciation - Working Capital increase - Capital expenditure

Thus, the FCFF for Victoria Enterprises is:

• FCFF = 1.3 million * (1 - 0.35) + 0.309 million - 0.053 million - 0.309 million

• FCFF = 0.792 million

Using the FCFF we calculate the firm value using constant growth model as,

Value = 0.792 * ( 1 + 0.06) / 0.10 - 0.06    = $20.988 million