I am sending you a model which has the forecast numbers for Income Statement & BS (except debt and cash). You have to link the entire model.
Please incorporate the following assumption:
1. The company has to maintain a minimum cash balance of $20MM. If they go below the $20MM mark they need to take a short-term loan for the balance. If they have excess amount, they will use it to repay any outstanding debt.
2. Calculate the FCF to firm and equity. Link everything in the valuation sheet so that you get a fair value of the shares.
3. Create a sensitivity table for analyzing the change in fair value due to corresponding changes in Terminal growth & Cost of Capital
4. Assumptions are already present and use any other assumptions that you feel are required to complete the model. Feel free to insert/delete columns/rows/sheets/functionalities.
5. Please feel free to correct any errors and highlight the same.
Leave a Reply
Your are not logged in . Please login to post replies