Beruflich Dokumente
Kultur Dokumente
(Number of periods)
(in percent)
(in percent)
(in percent) Cost of Capital = 7.65% 7.65%
(in percent)
(in percent)
(in percent)
(in percent)
(in percent) Cost of capital = 7.6511% 7.6511%
$62,566.73
Brand Name Generic Brand Name Value
Current Tax Rate = 40.00% 40.00% (in percent)
Current Revenues = $21,962.00 $21,962.00 (in $)
Capital Invested (Book values of debt and equi $16,406.00 $16,406.00
High Growth Period
Length of highgrowth period (n) = 10 10 (Number of periods)
Reinvestment Rate (as % of EBIT(1t)) = 50% 50.00%
Return on capital (Aftertax) = 20.84% 9.20%
Growth rate during period (g) = 10.42% 4.60% (in percent)
Cost of Equity during period = 8.00% 8.00% (in percent)
Aftertax Cost of Debt = 2.88% 2.88% (in percent)
Debt Ratio (D / (D + E)) = 6.81% 6.81% (in percent)
Stable Growth Period
Growth rate in steady state = 4.00% 4.00% (in percent)
Return on capital in steady state = 7.65% 7.65%
Reinvestment Rate in Stable growth = 52.28% 52.28%
Cost of Equity in steady state = 8.00% 8.00% (in percent)
Aftertax Cost of Debt = 2.88% 2.88% (in percent)
Debt Ratio (D / (D + E)) = 6.81% 6.81% (in percent)
Length of highgrowth period (n) = 10 10
Page 8
Firm Value Multiples
ame Value
(in percent)
(in $)
(Number of periods)
(in percent)
(in percent)
(in percent)
(in percent)
(in percent)
Page 9