Could you please explain why the perpetuity for the value of the buyout was calculated as:
Estimated value based on cash flows to perpetuity = 28·4/(0·11 – 0·05) = $473·3m
and not 28.4(1.05)/(.011-.05) = 497m
Also why is the growth on profit before tax of 5% applied before depreciation. I’ve personally always believed that profit before tax would be the amount right before calculating tax so depreciation would be included there.