Calculate the market capitalisation, gearing ratio and the weighted average cost of capital for Darwin Brighton. Calculate the projected free cashflows, the present value of free cashflows and its cumulative values.

Math/Physic/Economic/Statistic Problems

Calculate the market capitalisation, gearing ratio and the weighted average cost of capital for Darwin Brighton. (8 marks)
Calculate the discount rates for Hepal’s free cashflows for each year (years 1–5, 7 and 10). (8 marks)
Fill out the terminal values for Hepal in the DCF model. Remember that the depreciation expense will last
for five years. Treat it as an annuity with a constant discount rate. (10 marks)
Calculate the projected free cashflows, the present value of free cashflows and its cumulative values.