10.07.2015 Views

Implied Discount rate - NABE

Implied Discount rate - NABE

Implied Discount rate - NABE

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Example – Reconciling <strong>Discount</strong> RatesThe Business Portfolio of Assets—Risk and Return CharacteristicsAsset Type Value WeightRequiredReturnDollarReturnWeightedReturnTangible AssetsWorking Capital 200 8.1% 3.5% 7 0.28%Fixed Assets 475 19.2% 5.0% 24 0.96%Other Assets 50 2.0% 5.5% 3 0.11%Intangible AssetsTrade Name 250 10.1% 15.0% 38 1.52%Customer Relationships 1000 40.4% 16.0% 160 6.46%Goodwill 500 20.2% 20.0% 100 4.04%Total Business 2475 100.0% 331WARA 13.37% 13.37%• The 13% WARA calculated above should approximate the company’s WACC8

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!