Scribd
Upload
73 views

DCF Model Answer - VF

Uploaded by

Jai Doshi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
73 views

DCF Model Answer - VF

Uploaded by

Jai Doshi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Simple Discounted Cash Flow Model

DCF Analysis
Year 1 2 3 4 5
2022E 2023E 2024E 2025E 2026E
Revenue $13,600.0 $14,280.0 $14,994.0 $15,743.7 $16,530.9
% Growth 5% 5% 5% 5%

EBITDA $5,400.0 $5,751.9 $6,125.5 $6,522.1 $6,943.0


% Margin 40% 40% 41% 41% 42%

Cash Taxes Calculation


EBITDA $5,400.0 $5,751.9 $6,125.5 $6,522.1 $6,943.0
Less: Depreciation and Amortization (95.2) (100.0) (105.0) (110.2) (115.7)
EBIT $5,304.8 $5,651.9 $6,020.5 $6,411.9 $6,827.3
Cash Taxes 40.0% $2,121.9 $2,260.8 $2,408.2 $2,564.7 $2,730.9

Capital Expenditures $68.0 $71.4 $75.0 $78.7 $82.7

Net Working Capital $680.0 $714.0 $749.7 $787.2 $826.5


Change in NWC $34.0 $35.7 $37.5 $39.4

EBITDA $5,400.0 $5,751.9 $6,125.5 $6,522.1 $6,943.0


Less: Cash Taxes (2,121.9) (2,260.8) (2,408.2) (2,564.7) (2,730.9)
Less: Changes in W/C 0.0 (34.0) (35.7) (37.5) (39.4)
Less: Capital Expenditures (68.0) (71.4) (75.0) (78.7) (82.7)
Total Unlevered Free Cash Flow $3,210.1 $3,385.7 $3,606.6 $3,841.1 $4,090.1
Total Discounted Unlevered Free Cash Flow $2,958.6 $2,876.0 $2,823.6 $2,771.6 $2,720.1
PV of Unlevered FCF $14,150.0

Implied Enterprise / Equity Valuation from DCF Analysis

Forward (2026E) EBITDA $6,943.0


Terminal Multiple 12.0x
Terminal Value $ 83,315.7
Present Value of Terminal Value $55,408.7

PV of Unlevered FCF $14,150.0


Plus: PV of Terminal Value 55,408.7
Implied TEV / Present Value $69,558.7
Plus: Cash 9,200.0
Less: Debt (50.0)
Implied Equity Value $78,708.7
Shares Outstanding 1,000
Implied Share Price Valuation $78.71

Sensitivities

Enterprise Value ($M)

Terminal Multiple
EV $69,558.7 10.0x 11.0x 12.0x 13.0x 14.0x
7.5% $62,906 $67,742 $72,579 $77,415 $82,251
8.0% 61,598 66,323 71,048 75,774 80,499
WACC 8.5% 60,324 64,941 69,559 74,176 78,793
9.0% 59,084 63,596 68,109 72,621 77,133
9.5% 57,876 62,286 66,697 71,107 75,517

Implied Share Price

Terminal Multiple
10.0x 11.0x 12.0x 13.0x 14.0x
7.5% $72.06 $76.89 $81.73 $86.56 $91.40
8.0% 70.75 75.47 80.20 84.92 89.65
WACC 8.5% 69.47 74.09 78.71 83.33 87.94
9.0% 68.23 72.75 77.26 81.77 86.28
9.5% 67.03 71.44 75.85 80.26 84.67
Identified an ideal acquisition target for a client based on a SWOT analysis and
assessment of their strategic criteria.

Constructed a DCF model to calculate the implied equity and share value of the
acquisition target.
Completed a sensitivity analysis to illustrate how the target’s valuation would change as
variables change.

Created a company profile summarizing all key information about the target.

“Why are you interested in this role?”


I recently participated in Bank of America’s virtual job simulation on the Forage platform,
and it was incredibly useful to understand what it might be like to be part of an
investment banking team at Bank of America.
The job simulation enabled me to become more familiar with advanced Excel and to
develop my passion for providing targeted solutions for complex clients.
Through this program I realized that I really enjoy working on high value, high stakes
projects and would love to apply what I've learned in an investment banking team at a
company like Bank of America.

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy