The situation
A fictional business forecasts five explicit years. Their combined present value is $32m. Next-year FCFF at the terminal date is $10m, WACC is 10%, and perpetual growth is zero. A draft values the operations at $132m.
The decision
What is the corrected operating value, before any net-debt adjustment?