Tthe value of the company was calculated as follows in the suggested answer:
Estimated value based on cash flows to perpetuity = 28·4/(0·11 – 0·05) = $473·3m
The forumla looks like the normal growth model formula except the numerator isn’t being multiplied by (1+g) the growth in the question was only applicable to profits before depreciation and not to the cash flow.
How did the come to this forumal from the normal growth model?