SlideShare a Scribd company logo
1 of 14
Submitted By:
Rajagiri Centre
For Business
Studies
Objective
 To arrive at best possible cash flow using Free Cash

Flow to Firm, Free Cash Flow to Equity, and Capital
Cash Flow
 Measurement of cost of capital.
 Valuation of a project.
FCFF vs. FCFE Approaches to
Equity Valuation
Equity Value

FCFE Discounted
at Required
Equity Return

FCFF Discounted
at WACC – Debt
Value
FREE CASH FLOW TO FIRM (FCFF)
Measure of financial performance that expresses the net
amount of cash that is generated for the
firm, consisting of expenses, taxes and changes in net
working capital and investments.

FCFF = Operating Cash Flow- Expenses- Taxes- Changes
to NWC- Changes in Investments
VALUATION USING FCFF
Year

0

1

2

3

4

5

FCFF

250.00

310.00

rwacc
Value of
Project

11.66%

11.68%

4639.53

4871.50

1700.00

1785.00

2939.53

3086.50

3458.09

Debt
Value of
Equity

rw acc, year 5

E year 4
E year 4

D year 4

re, year 5

D year 4
D year 4

D year 4

rdebt

1 Tc
FREE CASH FLOW TO EQUITY(FCFE)
Shows how much cash can be paid to the equity
shareholders of the company after all
expenses, reinvestment and debt repayment.

FCFE= Net Income- Net Capital Expenditure- Change in
Working Capital + New Debt- Debt Repayment
VALUATION USING FCFE
Year

0

2

3

4

5

78.00

135.90

193.80

251.70

309.60

16.38%

16.34%

2730.00

2866.5

1700.00

FCFE

1

1785.00

4430.00

4651.50

re
Value of
Equity
Debt
Value of
Project

re , yea r 5

3286.92

ru n levered

D yea r 4
E yea r 4

1

Tc

ru n levered

rd eb t
CAPITAL CASH FLOW (CCF)
 Movement of money for the purpose of investment,

trade or business production.
 Occurs within corporations in the form of investment
capital and capital spending on operations and
research & development.
 Measure the cash flows accruing to both equity
holders and bond holders.
 CCF = Free cash flow to equity + Cash Flow to Debt
holders
VALUATION USING CCF
Year

0

1

2

3

4

5

282.20

343.60

12.75%

12.76%

4430.00

4651.50

Debt

1700.00

1785.00

Value of
Equity

2730.00

2866.50

CCF
rccf
Value of
Project

rccf

3286.92

E
E

D

re

D
E

D

rdebt
FCFF Using E r D r
WACC
rwacc(modified)

Year

mv e

Emv
0

FCFF

1

Dbv .ractual .T
Dmv
2

3

4

5

70.00 130.00 190.00 250.00 310.00

rwacc, modified
Value of Project

mv debt

11.98% 12.00%
3286.92

4430.00 4651.50

Debt

1700.00 1785.00

Value of Equity

2730.00 2866.50
VALUATION USING FCFF - WACC
 NPV is showing positive value in FCFF using WACC.
 Firms in practice set their target capital structure in

terms of book values.
 The book value information can be easily derived from
the published sources.
 The book value debt-equity ratios are analyzed by
investors to evaluate the risk of the firms in practice.
SUMMARY
FCFF vs. FCFE

• FCFF = Cash flow available to all firm capital providers
• FCFE = Cash flow available to common equityholders
• FCFF is preferred when FCFE is negative or when capital
structure is unstable
Equity Valuation with FCFF & FCFE

• Discount FCFF with WACC
• Discount FCFE with required return on equity
• Equity value = PV(FCFF) – Debt value or PV(FCFE)
RECOMMENDATION
 NPV is positive, so its better to select FCFF using

WACC.
 Calculated using estimated forecasted value.
 We suggest FCFF using WACC method is appropriate
for Somesh Katre’s Business Plan.
Somesh Katre's Business Plan - Solved

More Related Content

What's hot

Construction cost reporting | Black & White List
Construction cost reporting | Black & White ListConstruction cost reporting | Black & White List
Construction cost reporting | Black & White ListSteven Eady
 
Process flow for second hand machinery clearance
Process flow for second hand machinery clearanceProcess flow for second hand machinery clearance
Process flow for second hand machinery clearanceGAJENDRANATH.T.M. .
 
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management AccountingJisjissyChandran
 
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6rajeevgupta
 
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6rajeevgupta
 
On site field inspections - property tax management
On site field inspections - property tax managementOn site field inspections - property tax management
On site field inspections - property tax managementSteven Eady
 
Netflix (NTLX) 20180813
Netflix (NTLX) 20180813 Netflix (NTLX) 20180813
Netflix (NTLX) 20180813 Invbots Limited
 
Cost-benefit analysis -2
Cost-benefit analysis -2Cost-benefit analysis -2
Cost-benefit analysis -2Gashaw Abebe
 
Oracle grants accounting 6
Oracle grants accounting 6Oracle grants accounting 6
Oracle grants accounting 6Naveen Reddy
 
Earned value analysis
Earned value analysisEarned value analysis
Earned value analysisNikhil Raj
 
A Briefing Document on the ESFA Apprenticeship Non-Levy ITT
A Briefing Document on the ESFA Apprenticeship Non-Levy ITTA Briefing Document on the ESFA Apprenticeship Non-Levy ITT
A Briefing Document on the ESFA Apprenticeship Non-Levy ITTThe Pathway Group
 
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management AccountingJisjissyChandran
 
HIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTINGHIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTINGJisjissyChandran
 
Finance Group Assignment - Presentation
Finance Group Assignment - PresentationFinance Group Assignment - Presentation
Finance Group Assignment - PresentationSmita Sinha
 
FA Acquisition with parallel valuation (AUC)
FA Acquisition with parallel valuation (AUC)FA Acquisition with parallel valuation (AUC)
FA Acquisition with parallel valuation (AUC)Anatoly Ryabukha
 

What's hot (20)

Construction cost reporting | Black & White List
Construction cost reporting | Black & White ListConstruction cost reporting | Black & White List
Construction cost reporting | Black & White List
 
Process flow for second hand machinery clearance
Process flow for second hand machinery clearanceProcess flow for second hand machinery clearance
Process flow for second hand machinery clearance
 
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management Accounting
 
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6
 
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6
 
On site field inspections - property tax management
On site field inspections - property tax managementOn site field inspections - property tax management
On site field inspections - property tax management
 
Netflix (NTLX) 20180813
Netflix (NTLX) 20180813 Netflix (NTLX) 20180813
Netflix (NTLX) 20180813
 
Cost-benefit analysis -2
Cost-benefit analysis -2Cost-benefit analysis -2
Cost-benefit analysis -2
 
Earned value 01
Earned value 01Earned value 01
Earned value 01
 
Andreas Meier, TEKO
Andreas Meier, TEKOAndreas Meier, TEKO
Andreas Meier, TEKO
 
Oracle grants accounting 6
Oracle grants accounting 6Oracle grants accounting 6
Oracle grants accounting 6
 
Earned value analysis
Earned value analysisEarned value analysis
Earned value analysis
 
A Briefing Document on the ESFA Apprenticeship Non-Levy ITT
A Briefing Document on the ESFA Apprenticeship Non-Levy ITTA Briefing Document on the ESFA Apprenticeship Non-Levy ITT
A Briefing Document on the ESFA Apprenticeship Non-Levy ITT
 
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management Accounting
 
HIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTINGHIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTING
 
Finance Group Assignment - Presentation
Finance Group Assignment - PresentationFinance Group Assignment - Presentation
Finance Group Assignment - Presentation
 
Time value of money
Time value of moneyTime value of money
Time value of money
 
Swaminarayan Akshardham Temple Must Visit in Delhi One Day Trip
Swaminarayan Akshardham Temple Must Visit in Delhi One Day TripSwaminarayan Akshardham Temple Must Visit in Delhi One Day Trip
Swaminarayan Akshardham Temple Must Visit in Delhi One Day Trip
 
Activate
ActivateActivate
Activate
 
FA Acquisition with parallel valuation (AUC)
FA Acquisition with parallel valuation (AUC)FA Acquisition with parallel valuation (AUC)
FA Acquisition with parallel valuation (AUC)
 

Similar to Somesh Katre's Business Plan - Solved

Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206rajeevgupta
 
Capital budgeting cash flow estimation
Capital budgeting cash flow estimationCapital budgeting cash flow estimation
Capital budgeting cash flow estimationPrafulla Tekriwal
 
PPAM-AK PPT.pptx
PPAM-AK PPT.pptxPPAM-AK PPT.pptx
PPAM-AK PPT.pptxShyam273559
 
Capital Budgeting Er. S Sood
Capital Budgeting Er. S SoodCapital Budgeting Er. S Sood
Capital Budgeting Er. S Soodshart sood
 
Chapter13 specialdecisionsituations
Chapter13 specialdecisionsituationsChapter13 specialdecisionsituations
Chapter13 specialdecisionsituationsAKSHAYA0000
 
Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2
Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2
Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2Aminullah Assagaf
 
Fin 2732 investment decisions
Fin 2732 investment decisionsFin 2732 investment decisions
Fin 2732 investment decisionsYashGupta744
 
capital budgeting In financial management
capital budgeting In financial managementcapital budgeting In financial management
capital budgeting In financial managementssuserc3bdcc
 
Formats of Cost and Financial Control Reports
Formats of Cost and Financial Control ReportsFormats of Cost and Financial Control Reports
Formats of Cost and Financial Control Reportskashif khawja
 
economy Chapter7_by louy Al hami
economy Chapter7_by louy Al hamieconomy Chapter7_by louy Al hami
economy Chapter7_by louy Al hamiLouy Alhamy
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgetingAmeen San
 
Fm11 ch 10 show
Fm11 ch 10 showFm11 ch 10 show
Fm11 ch 10 showAdi Susilo
 

Similar to Somesh Katre's Business Plan - Solved (20)

Introducing financial analysis
Introducing financial analysisIntroducing financial analysis
Introducing financial analysis
 
Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206
 
Capital budgeting cash flow estimation
Capital budgeting cash flow estimationCapital budgeting cash flow estimation
Capital budgeting cash flow estimation
 
PPAM-AK PPT.pptx
PPAM-AK PPT.pptxPPAM-AK PPT.pptx
PPAM-AK PPT.pptx
 
Capital budgeting -2
Capital budgeting -2Capital budgeting -2
Capital budgeting -2
 
Capital Budgeting Er. S Sood
Capital Budgeting Er. S SoodCapital Budgeting Er. S Sood
Capital Budgeting Er. S Sood
 
Chapter13 specialdecisionsituations
Chapter13 specialdecisionsituationsChapter13 specialdecisionsituations
Chapter13 specialdecisionsituations
 
Investment Appraisal
Investment AppraisalInvestment Appraisal
Investment Appraisal
 
Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2
Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2
Aminullah assagaf p6 manj keu 2 (2 april 2020)_versi 2
 
Fin 2732 investment decisions
Fin 2732 investment decisionsFin 2732 investment decisions
Fin 2732 investment decisions
 
Topic 7
Topic 7Topic 7
Topic 7
 
Capital-Budgeting_Grp1-v2.ppt
Capital-Budgeting_Grp1-v2.pptCapital-Budgeting_Grp1-v2.ppt
Capital-Budgeting_Grp1-v2.ppt
 
capital budgeting In financial management
capital budgeting In financial managementcapital budgeting In financial management
capital budgeting In financial management
 
Priyankabba
PriyankabbaPriyankabba
Priyankabba
 
Formats of Cost and Financial Control Reports
Formats of Cost and Financial Control ReportsFormats of Cost and Financial Control Reports
Formats of Cost and Financial Control Reports
 
economy Chapter7_by louy Al hami
economy Chapter7_by louy Al hamieconomy Chapter7_by louy Al hami
economy Chapter7_by louy Al hami
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Ch12ppt
Ch12pptCh12ppt
Ch12ppt
 
Cb-1.pptx
Cb-1.pptxCb-1.pptx
Cb-1.pptx
 
Fm11 ch 10 show
Fm11 ch 10 showFm11 ch 10 show
Fm11 ch 10 show
 

Recently uploaded

call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Classical Theory of Macroeconomics by Adam Smith
Classical Theory of Macroeconomics by Adam SmithClassical Theory of Macroeconomics by Adam Smith
Classical Theory of Macroeconomics by Adam SmithAdamYassin2
 
(中央兰开夏大学毕业证学位证成绩单-案例)
(中央兰开夏大学毕业证学位证成绩单-案例)(中央兰开夏大学毕业证学位证成绩单-案例)
(中央兰开夏大学毕业证学位证成绩单-案例)twfkn8xj
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证rjrjkk
 
212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technologyz xss
 
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一S SDS
 
Call Girls Near Me WhatsApp:+91-9833363713
Call Girls Near Me WhatsApp:+91-9833363713Call Girls Near Me WhatsApp:+91-9833363713
Call Girls Near Me WhatsApp:+91-9833363713Sonam Pathan
 
The Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasThe Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasCherylouCamus
 
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...Amil baba
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Sapana Sha
 
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...Henry Tapper
 
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...Amil Baba Dawood bangali
 
PMFBY , Pradhan Mantri Fasal bima yojna
PMFBY , Pradhan Mantri  Fasal bima yojnaPMFBY , Pradhan Mantri  Fasal bima yojna
PMFBY , Pradhan Mantri Fasal bima yojnaDharmendra Kumar
 
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》rnrncn29
 
The Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarThe Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarHarsh Kumar
 
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)ECTIJ
 
(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办
(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办
(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办fqiuho152
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdfHenry Tapper
 
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Commonwealth
 

Recently uploaded (20)

call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
 
Classical Theory of Macroeconomics by Adam Smith
Classical Theory of Macroeconomics by Adam SmithClassical Theory of Macroeconomics by Adam Smith
Classical Theory of Macroeconomics by Adam Smith
 
(中央兰开夏大学毕业证学位证成绩单-案例)
(中央兰开夏大学毕业证学位证成绩单-案例)(中央兰开夏大学毕业证学位证成绩单-案例)
(中央兰开夏大学毕业证学位证成绩单-案例)
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
 
212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology
 
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
(办理学位证)加拿大萨省大学毕业证成绩单原版一比一
 
Call Girls Near Me WhatsApp:+91-9833363713
Call Girls Near Me WhatsApp:+91-9833363713Call Girls Near Me WhatsApp:+91-9833363713
Call Girls Near Me WhatsApp:+91-9833363713
 
The Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasThe Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng Pilipinas
 
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
 
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
 
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
 
PMFBY , Pradhan Mantri Fasal bima yojna
PMFBY , Pradhan Mantri  Fasal bima yojnaPMFBY , Pradhan Mantri  Fasal bima yojna
PMFBY , Pradhan Mantri Fasal bima yojna
 
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
《加拿大本地办假证-寻找办理Dalhousie毕业证和达尔豪斯大学毕业证书的中介代理》
 
Monthly Economic Monitoring of Ukraine No 231, April 2024
Monthly Economic Monitoring of Ukraine No 231, April 2024Monthly Economic Monitoring of Ukraine No 231, April 2024
Monthly Economic Monitoring of Ukraine No 231, April 2024
 
The Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarThe Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh Kumar
 
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
 
(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办
(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办
(办理原版一样)QUT毕业证昆士兰科技大学毕业证学位证留信学历认证成绩单补办
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdf
 
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]
 

Somesh Katre's Business Plan - Solved

  • 2. Objective  To arrive at best possible cash flow using Free Cash Flow to Firm, Free Cash Flow to Equity, and Capital Cash Flow  Measurement of cost of capital.  Valuation of a project.
  • 3. FCFF vs. FCFE Approaches to Equity Valuation Equity Value FCFE Discounted at Required Equity Return FCFF Discounted at WACC – Debt Value
  • 4. FREE CASH FLOW TO FIRM (FCFF) Measure of financial performance that expresses the net amount of cash that is generated for the firm, consisting of expenses, taxes and changes in net working capital and investments. FCFF = Operating Cash Flow- Expenses- Taxes- Changes to NWC- Changes in Investments
  • 5. VALUATION USING FCFF Year 0 1 2 3 4 5 FCFF 250.00 310.00 rwacc Value of Project 11.66% 11.68% 4639.53 4871.50 1700.00 1785.00 2939.53 3086.50 3458.09 Debt Value of Equity rw acc, year 5 E year 4 E year 4 D year 4 re, year 5 D year 4 D year 4 D year 4 rdebt 1 Tc
  • 6. FREE CASH FLOW TO EQUITY(FCFE) Shows how much cash can be paid to the equity shareholders of the company after all expenses, reinvestment and debt repayment. FCFE= Net Income- Net Capital Expenditure- Change in Working Capital + New Debt- Debt Repayment
  • 7. VALUATION USING FCFE Year 0 2 3 4 5 78.00 135.90 193.80 251.70 309.60 16.38% 16.34% 2730.00 2866.5 1700.00 FCFE 1 1785.00 4430.00 4651.50 re Value of Equity Debt Value of Project re , yea r 5 3286.92 ru n levered D yea r 4 E yea r 4 1 Tc ru n levered rd eb t
  • 8. CAPITAL CASH FLOW (CCF)  Movement of money for the purpose of investment, trade or business production.  Occurs within corporations in the form of investment capital and capital spending on operations and research & development.  Measure the cash flows accruing to both equity holders and bond holders.  CCF = Free cash flow to equity + Cash Flow to Debt holders
  • 9. VALUATION USING CCF Year 0 1 2 3 4 5 282.20 343.60 12.75% 12.76% 4430.00 4651.50 Debt 1700.00 1785.00 Value of Equity 2730.00 2866.50 CCF rccf Value of Project rccf 3286.92 E E D re D E D rdebt
  • 10. FCFF Using E r D r WACC rwacc(modified) Year mv e Emv 0 FCFF 1 Dbv .ractual .T Dmv 2 3 4 5 70.00 130.00 190.00 250.00 310.00 rwacc, modified Value of Project mv debt 11.98% 12.00% 3286.92 4430.00 4651.50 Debt 1700.00 1785.00 Value of Equity 2730.00 2866.50
  • 11. VALUATION USING FCFF - WACC  NPV is showing positive value in FCFF using WACC.  Firms in practice set their target capital structure in terms of book values.  The book value information can be easily derived from the published sources.  The book value debt-equity ratios are analyzed by investors to evaluate the risk of the firms in practice.
  • 12. SUMMARY FCFF vs. FCFE • FCFF = Cash flow available to all firm capital providers • FCFE = Cash flow available to common equityholders • FCFF is preferred when FCFE is negative or when capital structure is unstable Equity Valuation with FCFF & FCFE • Discount FCFF with WACC • Discount FCFE with required return on equity • Equity value = PV(FCFF) – Debt value or PV(FCFE)
  • 13. RECOMMENDATION  NPV is positive, so its better to select FCFF using WACC.  Calculated using estimated forecasted value.  We suggest FCFF using WACC method is appropriate for Somesh Katre’s Business Plan.