- UID
- 223347
- 帖子
- 460
- 主题
- 48
- 注册时间
- 2011-7-11
- 最后登录
- 2013-8-23
|
Wavington Enterprises is headquartered in an emerging market nation that is expected to have 27% inflation over the next year. Charleston Johnson expects the local government to be successful in bringing inflation under control, and anticipates that it will fall to 20% in the second year and 10% in the third year, where he expects inflation to stabilize. Johnson predicts that by year 3, Wavington will have nominal free cash flow of $187 million growing at 4% annually in real terms. In view of his optimistic outlook, he is considering an investment in Wavington, and has calculated the real WACC for Wavington at 8%. The nominal continuing value of Wavington in year 3 is closest to:
The nominal growth rate for Wavington in the steady state is (1.10 × 1.04) – 1 = 14.4%. The nominal WACC in the steady state is (1.10 × 1.08) – 1 = 18.8%. The nominal continuing value for Wavington in year 3 is:
nominal continuing value = FCF3 × (1 + nominal growth rate) / (nominal WACC – nominal growth rate)
nominal continuing value = 187 × (1.144) / (0.188 – 0.144)
nominal continuing value = 213.9 / (0.044) = 4,862 |
|