Free cash flow = net profit after interest and tax adjustment + Depreciation-New Capital Expenditure
New Capital expenditure = new capital expenditure for fixed assets + new capital expenditure for mobile capital
Continuous value of the company's stability stage = [noplat (1-g/roic1)]/(WACC-g)
Noplat: Net Operating Profit deducted from the Adjustment Tax (the first year after the forecast)
Roic1: new investment capital return rate
G: The expected sustainable growth rate of the company's profit after tax adjustment
WACC: weighted average capital cost
Free cash flow = non-commercial cash flow + business free cash flow
Overall Company Value = non-operating cash flowPresent Value+ Business free cash flowPresent Value
Business free cash flow = (after-tax operating profit + depreciation and amortization)-(operating capital increase + capital expenditure)
= After-tax operating profit-operating capitalNet increase-CapitalNet Expenditure
Increase in operating capital = (increase in monetary funds + increase in notes receivable + increase in receivables + increase in other receivables + increase in Prepayment + increase in inventory and amortization costs) -(increase in notes payable + increase in accounts payable + increase in Prepayment + increase in wages payable + increase in welfare payable + increase in payable taxes + increase in other payables and advance expenses)
========================================================== ========
Solution steps:
1. Cash Flow Statement
1.1: net profit after tax
1.2: net investment (net increase of operating capital + net expenditure of capital)
2. Free Business cash flow: 1.1-1.2
3. Continuous value of the company
4. company value = CompanyContinuousValuePresent Value+ BusinessFreeCash FlowPresent Value