FINC6017_Merger and Acquisition_2009 Semester 1_Week 7_WACC

  • 格式:xls
  • 大小:13.50 KB
  • 文档页数:2

Year1234
FCF$5.00$10.00$15.00$20.00
PV$4.66$8.70$12.17$15.13

WACC7.23%
Share Price$0.92
No. of Shares1000
Market cap$919.42
Debt$1,000.00

Rd8%
Re9%
Terminal G5%
TV
$878.76