Valuation parameters:Key outputs: 1644 Required rate of return11%NPV$3,338.06 million1010 Tax rate38%IRR16.1%2278 exploiter choices: impairment per unit $216.00 Annual price growth per unit (inflation)2% tot2001200220032004200520062007200820092010201120122013201420152016201720182019 Size of Very Large Aircraft market (units) 1,550 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 pct of market to be captured by A3XX0%0%0%0%0%70%60%60%60%50%50%50%50%50%50%50%50%50%50% intercommunicate Deliveries A3XX 571 - - - - - 53 46 46 46 38 38 38 38 38 38 38 38 38 38 Operating margin20%25%25%25%25%25%25%30%30%30%30%30%30%30% Build Cash Flow image 2001200220032004200520062007200820092010201120122013201420152016201720182019 Revenues Price per piece of paper 207.61 211.76 216.00 220.32 224.73 229.22 233.
81 238.48 243.25 248.12 253.08 258.14 263.30 268.57 Number of planes delivered - - - - - 53.00 46.00 46.00 46.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 Total Revenues - - - - - 11,003.46 9,741.18 9,936.00 10,134.72 8,539.60 8,710.40 8,884.60 9,062.30 9,243.54 9,428.41 9,616.98 9,809.32 10,005.51 10,205.62 Operating Profit 2,200.69 2,435.29 2,484.00 2,533.68 2,134.90 2,177.60 2,221.15 2,718.69 2,773.06 2,828.52 2,885.09 2,942.80 3,001.65 3,061.68...If you want to secure a estimable essay, order it on our website: BestEssayCheap.com
If you want to get a full essay, visit our page! : cheap essay
No comments:
Post a Comment
Note: Only a member of this blog may post a comment.