Value this company using the FCFE method, given the following data: A well established company, revenue prior years - 08-09 - 180 mio, 09-10-220 mio, EBITDA margins - 25%, Interest cost -10% of EBITDA, effective tax outflow - 10%of EBTDA, Capex - 6% of revenues, Working cap requirements 15 mio, growing at 30% p.a. Revenue, and operating cost growth rate to be maintained, interest cost(as a %) to remain the same, as well as the effective tax rate. Outstanding debt repayable over time 70 mio. WACC - 13%,India's GDP to grow at 8% over time, Depreciation - 25 mio declining at 8% each year.

Question

anonymous · Answer

please answer soon as i m having exam after an hour.
a. INR 367.5 million
b. INR 352.4 million
c. INR 362.6 million
d. INR 354.8 million

these are the options.