- Essays Database Online
- Argumentative Essay
- Comparative Essay
- 1200 Word Essay
- IB Extended Essay
- Scholarship Essay
- Discursive Essay
- Research Proposal
- Reaction Paper Writers
- Coursework Writing
- Book Report Writing
- Book Review Writing
- Term Paper Writing
- Write a Case Study
- Case Brief Writing
- Discussion Board Post
- Blog Article Writing
- Article Writing
- Article Review
- Literature Review
- Annotated Bibliography
- Article Critique
- Movie Critique
- Cover Letter Writing
- Motivation Letter Service
- Winning Synopsis
- Marketing Plan
- Business Plan Writing
- Winning White Paper
- Grant Proposal Writing
- Memo Essay Help
- Questions-Answers
- Professional Online Test
- Order Cool Posters Here
- PowerPoint Presentation
- Capstone Project Writing
- Dissertation Writing
- Dissertation Abstract
- Dissertation Literature
- Dissertation Conclusion
- Hypothesis
- Rewriting Services
- Editing Service
- Proofreading Service
- Revise a Paper
- Abstract Help
Vodafone Mannesman case
Essay specific features
Written by:
Robert A
Date added:
June 1, 2017
Level:
University
Grade:
B
No of pages / words:
3 / 794
Was viewed:
4360 times
Rating of current essay:
Essay content:
That means the indicated synergies are 116 billion.
1b.
2000E 2001E 2002E 2003E 2004E 2005E 2006E Terminal Value
Operating profit AfterTax (I) 0 58,5 159,9 447,2 639,6 793,65 967,85 (II)26884,72
Savings 0 60 147 360 420 469 506
Total Synergies AfterTax 0 118,5 306,9 807,2 1059,6 1262,65 1473,85
PV Total Synergies (III) 110,1301 265,0772 647,9542 790,4836 875,4304 949,6852 (IV) 17323,35
Total Synergies 20962,11
Total Synergies in ? 33097,08
I...
displayed 300 characters
Custom written essay
All essays are written from scratch by professional writers according to your instructions and delivered to your email on time. Prices start from $10.99/page
Order custom paperFull essays database
You get access to all the essays and can view as many of them as you like for as little as $28.95/month
Buy database accessOrder custom writing paper now!
- Your research paper is written
by certified writers - Your requirements and targets are
always met - You are able to control the progress
of your writing assignment - You get a chance to become an
excellent student!
Get a price guote
Operating profit x (1-0,35)
II. Terminal value operating profit AT: 967,85/(0,076-0,04)
III. PV of total Synergies AT assuming WACC is 7,6%, for example for 2001: 118,5/1,076^1=110,10301
IV. PV terminal value: 26884,72/1,076^6
1c.
Cost of debt = 7%
Cost of equity= 5,5 % + 1,1 * 7,7% = 13,97%
New WACC: 0,05 * 7% + 0,95 * 13,97% = 13,62%
Calculations according a new WACC of 13,62%
2000E 2001E 2002E 2003E 2004E 2005E 2006E 2004c
Operating profit AT 0 58,5 159,9 447,2 639,6 793,65 967,85 10060,81
Savings 0 60 147 360 420 469 506
Total Synergies AT 0 118,5 306,9 807,2 1059,6 1262,65 1473,85
PV Total Synergies 104,295 237,7318 550,3219 635,8033 666,8207 685,0536 4676,321
Total Synergies in P 8219,841
Total Synergies in ? 12978,31
2...
displayed 300 characters
General issues of this essay:
Related essays:
-
2 pages, 429 words
-
1 pages, 259 words
-
3 pages, 794 words
-
2 pages, 392 words
-
8 pages, 2093 words
-
1 pages, 106 words
-
3 pages, 710 words