際際滷

際際滷Share a Scribd company logo
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 Katres Business Plan.
Somesh Katre's Business Plan - Solved

More Related Content

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
Steven 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 clearance
GAJENDRANATH.T.M. .
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management Accounting
JisjissyChandran
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6
rajeevgupta
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6
rajeevgupta
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
Steven 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 -2
Gashaw Abebe
Earned value 01
Earned value 01Earned value 01
Earned value 01
Ahmed Badr Eldin, EMBA, PMP, ITIL
Andreas Meier, TEKO
Andreas Meier, TEKOAndreas Meier, TEKO
Andreas Meier, TEKO
ATMOsphere Conferences & Events
Oracle grants accounting 6
Oracle grants accounting 6Oracle grants accounting 6
Oracle grants accounting 6
Naveen Reddy
Earned value analysis
Earned value analysisEarned value analysis
Earned value analysis
Nikhil 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 ITT
The Pathway Group
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management Accounting
JisjissyChandran
HIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTINGHIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTING
JisjissyChandran
Finance Group Assignment - Presentation
Finance Group Assignment - PresentationFinance Group Assignment - Presentation
Finance Group Assignment - Presentation
Smita Sinha
Time value of money
Time value of moneyTime value of money
Time value of money
NileshParab18
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
Rajasthan Four Wheel Drive Pvt. Ltd.
Activate
ActivateActivate
Activate
Snehith Alapati
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
Construction cost reporting | Black & White List
Construction cost reporting | Black & White ListConstruction cost reporting | Black & White List
Construction cost reporting | Black & White List
Steven 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 clearance
GAJENDRANATH.T.M. .
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management Accounting
JisjissyChandran
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6
rajeevgupta
Cf Capital Budgeting 6
Cf Capital Budgeting 6Cf Capital Budgeting 6
Cf Capital Budgeting 6
rajeevgupta
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
Steven 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 -2
Gashaw Abebe
Oracle grants accounting 6
Oracle grants accounting 6Oracle grants accounting 6
Oracle grants accounting 6
Naveen Reddy
Earned value analysis
Earned value analysisEarned value analysis
Earned value analysis
Nikhil 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 ITT
The Pathway Group
Cost & management Accounting
Cost & management AccountingCost & management Accounting
Cost & management Accounting
JisjissyChandran
HIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTINGHIGHER FINANCIAL ACCOUNTING
HIGHER FINANCIAL ACCOUNTING
JisjissyChandran
Finance Group Assignment - Presentation
Finance Group Assignment - PresentationFinance Group Assignment - Presentation
Finance Group Assignment - Presentation
Smita Sinha
Time value of money
Time value of moneyTime value of money
Time value of money
NileshParab18
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
Rajasthan Four Wheel Drive Pvt. Ltd.
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

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

Introducing financial analysis
Introducing financial analysisIntroducing financial analysis
Introducing financial analysis
venkataramanan Thiru
Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206
rajeevgupta
Capital Budgeting_Md. Mosharref Hossain.ppt
Capital Budgeting_Md. Mosharref Hossain.pptCapital Budgeting_Md. Mosharref Hossain.ppt
Capital Budgeting_Md. Mosharref Hossain.ppt
Nurul Mostofa
Capital Budgeting Final copy made vy Mr. Mosharref
Capital Budgeting Final copy made vy Mr. MosharrefCapital Budgeting Final copy made vy Mr. Mosharref
Capital Budgeting Final copy made vy Mr. Mosharref
Nurul Mostofa
capital budgeting questions and answer.pdf
capital budgeting questions and answer.pdfcapital budgeting questions and answer.pdf
capital budgeting questions and answer.pdf
RudrakshKapoor3
Capital budgeting cash flow estimation
Capital budgeting cash flow estimationCapital budgeting cash flow estimation
Capital budgeting cash flow estimation
Prafulla Tekriwal
Manajemen Keuangan Strat. Ch_10_Show.ppt
Manajemen Keuangan Strat. Ch_10_Show.pptManajemen Keuangan Strat. Ch_10_Show.ppt
Manajemen Keuangan Strat. Ch_10_Show.ppt
daniswaraashraf
PPAM-AK PPT.pptx
PPAM-AK PPT.pptxPPAM-AK PPT.pptx
PPAM-AK PPT.pptx
Shyam273559
Capital budgeting -2
Capital budgeting -2Capital budgeting -2
Capital budgeting -2
Augustin Bangalore
Capital Budgeting Er. S Sood
Capital Budgeting Er. S SoodCapital Budgeting Er. S Sood
Capital Budgeting Er. S Sood
shart sood
Chapter13 specialdecisionsituations
Chapter13 specialdecisionsituationsChapter13 specialdecisionsituations
Chapter13 specialdecisionsituations
AKSHAYA0000
Investment Appraisal
Investment AppraisalInvestment Appraisal
Investment Appraisal
Governance Learning Network速
part II OF Measuring liquidity in better way .pdf
part  II OF Measuring liquidity in better way .pdfpart  II OF Measuring liquidity in better way .pdf
part II OF Measuring liquidity in better way .pdf
rekhabawamba
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
Aminullah Assagaf
Fin 2732 investment decisions
Fin 2732 investment decisionsFin 2732 investment decisions
Fin 2732 investment decisions
YashGupta744
Topic 7
Topic 7Topic 7
Topic 7
Hanie Sayang
Capital-Budgeting_Grp1-v2.ppt
Capital-Budgeting_Grp1-v2.pptCapital-Budgeting_Grp1-v2.ppt
Capital-Budgeting_Grp1-v2.ppt
JacquelineChelseaChu1
capital budgeting In financial management
capital budgeting In financial managementcapital budgeting In financial management
capital budgeting In financial management
ssuserc3bdcc
Priyankabba
PriyankabbaPriyankabba
Priyankabba
PriyankaSachdeva35
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
kashif khawja
Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206Cf%20 Capital%20 Budgeting%206
Cf%20 Capital%20 Budgeting%206
rajeevgupta
Capital Budgeting_Md. Mosharref Hossain.ppt
Capital Budgeting_Md. Mosharref Hossain.pptCapital Budgeting_Md. Mosharref Hossain.ppt
Capital Budgeting_Md. Mosharref Hossain.ppt
Nurul Mostofa
Capital Budgeting Final copy made vy Mr. Mosharref
Capital Budgeting Final copy made vy Mr. MosharrefCapital Budgeting Final copy made vy Mr. Mosharref
Capital Budgeting Final copy made vy Mr. Mosharref
Nurul Mostofa
capital budgeting questions and answer.pdf
capital budgeting questions and answer.pdfcapital budgeting questions and answer.pdf
capital budgeting questions and answer.pdf
RudrakshKapoor3
Capital budgeting cash flow estimation
Capital budgeting cash flow estimationCapital budgeting cash flow estimation
Capital budgeting cash flow estimation
Prafulla Tekriwal
Manajemen Keuangan Strat. Ch_10_Show.ppt
Manajemen Keuangan Strat. Ch_10_Show.pptManajemen Keuangan Strat. Ch_10_Show.ppt
Manajemen Keuangan Strat. Ch_10_Show.ppt
daniswaraashraf
PPAM-AK PPT.pptx
PPAM-AK PPT.pptxPPAM-AK PPT.pptx
PPAM-AK PPT.pptx
Shyam273559
Capital Budgeting Er. S Sood
Capital Budgeting Er. S SoodCapital Budgeting Er. S Sood
Capital Budgeting Er. S Sood
shart sood
Chapter13 specialdecisionsituations
Chapter13 specialdecisionsituationsChapter13 specialdecisionsituations
Chapter13 specialdecisionsituations
AKSHAYA0000
part II OF Measuring liquidity in better way .pdf
part  II OF Measuring liquidity in better way .pdfpart  II OF Measuring liquidity in better way .pdf
part II OF Measuring liquidity in better way .pdf
rekhabawamba
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
Aminullah Assagaf
Fin 2732 investment decisions
Fin 2732 investment decisionsFin 2732 investment decisions
Fin 2732 investment decisions
YashGupta744
capital budgeting In financial management
capital budgeting In financial managementcapital budgeting In financial management
capital budgeting In financial management
ssuserc3bdcc
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
kashif khawja

Recently uploaded (20)

GST Collection Analysis Report for Feb 25
GST Collection Analysis Report for Feb 25GST Collection Analysis Report for Feb 25
GST Collection Analysis Report for Feb 25
meetraval35
0030_A_Ixor (1).pptxAntwerp Acceleration Day
0030_A_Ixor (1).pptxAntwerp Acceleration Day0030_A_Ixor (1).pptxAntwerp Acceleration Day
0030_A_Ixor (1).pptxAntwerp Acceleration Day
FinTech Belgium
The Economic History of the United States 6
The Economic History of the United States 6The Economic History of the United States 6
The Economic History of the United States 6
Gale Pooley
0040_A_Harmoney.pdfAntwerp Acceleration Day
0040_A_Harmoney.pdfAntwerp Acceleration Day0040_A_Harmoney.pdfAntwerp Acceleration Day
0040_A_Harmoney.pdfAntwerp Acceleration Day
FinTech Belgium
Sustainability and Banking
Sustainability and Banking   Sustainability and Banking
Sustainability and Banking
Dr. Salem Baidas
HIRE A HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVEN
HIRE A  HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVENHIRE A  HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVEN
HIRE A HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVEN
duranolivia584
Twitter-Acquisition-by-Tesla-A-Case-Study.pptx
Twitter-Acquisition-by-Tesla-A-Case-Study.pptxTwitter-Acquisition-by-Tesla-A-Case-Study.pptx
Twitter-Acquisition-by-Tesla-A-Case-Study.pptx
hrishabhsrivastava20
The Economic History of the United States 8
The Economic History of the United States 8The Economic History of the United States 8
The Economic History of the United States 8
Gale Pooley
FY 2024 Preliminary Results and Strategic Plan update
FY 2024 Preliminary Results and Strategic Plan updateFY 2024 Preliminary Results and Strategic Plan update
FY 2024 Preliminary Results and Strategic Plan update
Gruppo TIM
The Economic History of the United States 13
The Economic History of the United States 13The Economic History of the United States 13
The Economic History of the United States 13
Gale Pooley
The Economic History of the United States 15
The Economic History of the United States 15The Economic History of the United States 15
The Economic History of the United States 15
Gale Pooley
HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...
HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...
HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...
HostJane.com
Sailpeak - Agentic AI -Antonio G (2).pptx
Sailpeak - Agentic AI -Antonio G (2).pptxSailpeak - Agentic AI -Antonio G (2).pptx
Sailpeak - Agentic AI -Antonio G (2).pptx
FinTech Belgium
The Economic History of the United States 7
The Economic History of the United States 7The Economic History of the United States 7
The Economic History of the United States 7
Gale Pooley
How to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptx
How to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptxHow to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptx
How to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptx
Tfin Career
RECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERY
RECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERYRECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERY
RECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERY
lonniecort7
Yanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdf
Yanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdfYanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdf
Yanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdf
MatiasMendoza46
APMC and E-NAM: Transforming Agricultural Markets in India
APMC and E-NAM: Transforming Agricultural Markets in IndiaAPMC and E-NAM: Transforming Agricultural Markets in India
APMC and E-NAM: Transforming Agricultural Markets in India
Sunita C
Monthly Economic Monitoring of Ukraine No. 241
Monthly Economic Monitoring of Ukraine No. 241Monthly Economic Monitoring of Ukraine No. 241
Monthly Economic Monitoring of Ukraine No. 241
仆亳 亠从仂仆仂仄仆亳 亟仂仍亟亢亠仆 舒 仗仂仍亳仆亳 从仂仆仍舒亶
Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...
Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...
Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...
Ignite Capital
GST Collection Analysis Report for Feb 25
GST Collection Analysis Report for Feb 25GST Collection Analysis Report for Feb 25
GST Collection Analysis Report for Feb 25
meetraval35
0030_A_Ixor (1).pptxAntwerp Acceleration Day
0030_A_Ixor (1).pptxAntwerp Acceleration Day0030_A_Ixor (1).pptxAntwerp Acceleration Day
0030_A_Ixor (1).pptxAntwerp Acceleration Day
FinTech Belgium
The Economic History of the United States 6
The Economic History of the United States 6The Economic History of the United States 6
The Economic History of the United States 6
Gale Pooley
0040_A_Harmoney.pdfAntwerp Acceleration Day
0040_A_Harmoney.pdfAntwerp Acceleration Day0040_A_Harmoney.pdfAntwerp Acceleration Day
0040_A_Harmoney.pdfAntwerp Acceleration Day
FinTech Belgium
Sustainability and Banking
Sustainability and Banking   Sustainability and Banking
Sustainability and Banking
Dr. Salem Baidas
HIRE A HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVEN
HIRE A  HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVENHIRE A  HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVEN
HIRE A HACKER TO RECOVER SCAMMED CRYPTO// CRANIX ETHICAL SOLUTIONS HAVEN
duranolivia584
Twitter-Acquisition-by-Tesla-A-Case-Study.pptx
Twitter-Acquisition-by-Tesla-A-Case-Study.pptxTwitter-Acquisition-by-Tesla-A-Case-Study.pptx
Twitter-Acquisition-by-Tesla-A-Case-Study.pptx
hrishabhsrivastava20
The Economic History of the United States 8
The Economic History of the United States 8The Economic History of the United States 8
The Economic History of the United States 8
Gale Pooley
FY 2024 Preliminary Results and Strategic Plan update
FY 2024 Preliminary Results and Strategic Plan updateFY 2024 Preliminary Results and Strategic Plan update
FY 2024 Preliminary Results and Strategic Plan update
Gruppo TIM
The Economic History of the United States 13
The Economic History of the United States 13The Economic History of the United States 13
The Economic History of the United States 13
Gale Pooley
The Economic History of the United States 15
The Economic History of the United States 15The Economic History of the United States 15
The Economic History of the United States 15
Gale Pooley
HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...
HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...
HBS Study examines which freelance groups ChatGPT and AI is replacing on onli...
HostJane.com
Sailpeak - Agentic AI -Antonio G (2).pptx
Sailpeak - Agentic AI -Antonio G (2).pptxSailpeak - Agentic AI -Antonio G (2).pptx
Sailpeak - Agentic AI -Antonio G (2).pptx
FinTech Belgium
The Economic History of the United States 7
The Economic History of the United States 7The Economic History of the United States 7
The Economic History of the United States 7
Gale Pooley
How to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptx
How to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptxHow to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptx
How to Perform a Cost-Benefit Analysis A Simple Step-by-Step Guide.pptx
Tfin Career
RECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERY
RECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERYRECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERY
RECOVER YOUR SCAMMED FUNDS AND CRYPTOCURRENCY HIRE油iFORCE HACKER RECOVERY
lonniecort7
Yanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdf
Yanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdfYanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdf
Yanis Varoufakis - Technofeudalism_ What Killed Capitalism - libgen.li.pdf
MatiasMendoza46
APMC and E-NAM: Transforming Agricultural Markets in India
APMC and E-NAM: Transforming Agricultural Markets in IndiaAPMC and E-NAM: Transforming Agricultural Markets in India
APMC and E-NAM: Transforming Agricultural Markets in India
Sunita C
Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...
Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...
Tran Quoc Bao: First Vietnamese Leader on the Advisory Panel of Asian Hospita...
Ignite Capital

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 Katres Business Plan.