The document contains financial information for a company over 10 years including revenues, capital invested, operating income, and cash flows. It then provides calculations to value the company using a discounted cash flow model. It models a high growth period for the first 5 years with revenues growing over 11% annually and high reinvestment rates. It then models a transition to stable growth of 3.41% annually. It calculates the net present value of the growth period cash flows and the terminal value to determine the total current value of the company is 32,696 units of local currency.
The document contains financial information for a company over 10 years including revenues, capital invested, operating income, and cash flows. It then provides calculations to value the company using a discounted cash flow model. It models a high growth period for the first 5 years with revenues growing over 11% annually and high reinvestment rates. It then models a transition to stable growth of 3.41% annually. It calculates the net present value of the growth period cash flows and the terminal value to determine the total current value of the company is 32,696 units of local currency.
The document contains financial information for a company over 10 years including revenues, capital invested, operating income, and cash flows. It then provides calculations to value the company using a discounted cash flow model. It models a high growth period for the first 5 years with revenues growing over 11% annually and high reinvestment rates. It then models a transition to stable growth of 3.41% annually. It calculates the net present value of the growth period cash flows and the terminal value to determine the total current value of the company is 32,696 units of local currency.