Reading a business through its numbers: the three statements, cash and value

A three-year DCF for a cold-chain logistics firm

Prints the prompt and every part you have revealed so far.

New to this industry?Start with its one-minute summary: Industrial manufacturing and aerospace

The prompt

A fictional cold-chain logistics firm in Thailand will produce unlevered free cash flow of USD 10 million next year, 11 million the year after and 12.1 million in year 3. After that, cash flow grows 2 percent a year forever. Its WACC is 10 percent. What is its enterprise value, and how much of it comes from the terminal value?

Practice with a partner

1. Send the interviewer link to a friend. They read the case aloud and hold the answers.

2. You open the candidate view: you see only the prompt, a timer and a notes box.

3. Speak the case out loud. Your partner shares data when you ask, then scores you with the rubric.

Interviewer view
For the person running the case
Open WhatsApp (share the interviewer view link, opens in a new tab)
Candidate view
For the person answering the case
Open WhatsApp (share the candidate view link, opens in a new tab)

Print interviewer sheet

Your turn first

Before you reveal anything, sketch your structure and your first move here.

Clarifying questions, with the interviewer's answers

My notes on this case

Write anything you want to remember. Only you can see it.

0 of 5,000 characters. Saves automatically.