# Fight Finance

#### CoursesTagsRandomAllRecentScores

 Scores keithphw $5,821.61 an4_bolt$4,086.43 Skywalke... $1,020.00 jtfan2$903.09 Visitor $850.00 Carolll$803.33 trungbin $803.09 Jade$785.80 cuiting $779.70 Visitor$770.00 Visitor $760.00 Visitor$700.00 Visitor $680.00 Visitor$650.00 Visitor $650.00 Visitor$650.00 alison $644.70 ninalee$639.70 Kyrie Ir... $590.00 Visitor$570.68

A fast-growing firm is suitable for valuation using a multi-stage growth model.

It's nominal unlevered cash flow from assets ($CFFA_U$) at the end of this year (t=1) is expected to be \$1 million. After that it is expected to grow at a rate of:

• 12% pa for the next two years (from t=1 to 3),
• 5% over the fourth year (from t=3 to 4), and
• -1% forever after that (from t=4 onwards). Note that this is a negative one percent growth rate.

Assume that:

• The nominal WACC after tax is 9.5% pa and is not expected to change.
• The nominal WACC before tax is 10% pa and is not expected to change.
• The firm has a target debt-to-equity ratio that it plans to maintain.
• The inflation rate is 3% pa.
• All rates are given as nominal effective annual rates.

What is the levered value of this fast growing firm's assets?