NCF0 = FCF0 - LI = OCF0 - CAPEX - LI = NI0 - NWC - CAPEX - LI = EBIT - INT0 - TAX0 - NWC - CAPEX - LI NCF0 = EBIT - INT0 - TAX + TAX - TAX0 - NWC - CAPEX - LI NCF0 = EBIT - TAX - NWC - CAPEX + TAX - TAX0 - INT0 - LI NCF0 = NI - NWC - CAPEX + TAX - TAX0 - INT0 - LI NCF0 = OCF - CAPEX + TAX - TAX0 - INT0 - LI NCF0 = FCF + TAX - TAX0 - INT0 - LI NCF0 = FCF + TAX - TAX0 - INTR * LI - LI NCF0 = FCF + TAX - TAX0 - LI * (1+ INTR) NCF0 = FCF + TAX - ( TAX + INT0 * TAXR) - LI * (1+ INTR) NCF0 = FCF - INT0 * TAXR - LI * (1+ INTR) NCF0 = FCF - INTR * LI * TAXR - LI * (1+ INTR) NCF0 = FCF - LI * (1+ INTR - INTR * TAXR) NCF0 = FCF - LI * (1+ INTR & * (1 - TAXR) ) NCF0 = FCF - LI * (1+ INTR & * (1 - TAXR) )
NCF0 = 0 --→ FCF - LI * (1+ INTR & * (1 - TAXR) ) = 0 LI * (1+ INTR & * (1 - TAXR) ) = FCF LI = FCF / (1+ INTR * (1 - TAXR) ) |