Guided Walkthroughs
Full DCF — Step 5 of 12: Complete the 5-year unlevered FCF projection.
Model answer
Same build each year (NOPAT + D&A − capex − ΔNWC): Year 1: 16.5 + 11 − 13 − 1 = 13.5. Year 2: 18.0 + 12 − 14 − 1 = 15.0. Year 3: 19.5 + 13 − 15 − 1 = 16.5. Year 4: 21.0 + 14 − 16 − 1 = 18.0. Year 5:…
The full, human-reviewed answer is in the bank.
Sign up free and Daily 10 serves you 10 questions a day from all 2,000+ — or go Pro for unlimited reps.
More from Guided Walkthroughs
- Full DCF — Step 1 of 12: Set up the model. SteadyCo has $100M of revenue in Year 0. What operating assumptions do you need before you can project unlevered free cash flow, and what are ours?
- Full DCF — Step 2 of 12: Project SteadyCo's revenue and EBITDA for Years 1–5.
- Full DCF — Step 3 of 12: From EBITDA, get to EBIT and NOPAT for each year. Why does a DCF tax EBIT rather than pre-tax income?
- Full DCF — Step 4 of 12: State the unlevered FCF formula and compute Year 1 unlevered FCF for SteadyCo.
- Full DCF — Step 6 of 12: Build SteadyCo's cost of equity. Inputs: risk-free rate 4.0%, equity risk premium 5.0%, levered beta 1.4.
- Full DCF — Step 7 of 12: Now build the WACC. Additional inputs: pre-tax cost of debt 8.0%, tax rate 25%, target capital structure 80% equity / 20% debt.