Refer to the information in Problem 20-51 for the Davidson Yachts Company. Required 1. What is the
Question:
Required
1. What is the valuation of Davidson Yachts Company using the book value of equity method?
2. What is the valuation of Davidson Yachts Company using the multiples-based method on earnings? Assume the industry average earnings multiple is 7. Use the median value of the most recent 3 years for earnings.
3. What is the valuation of Davidson Yachts Company using the mulitples-based method on operating cash flow? Assume the industry average multiple on operating cash flow is 5. Use the median value of the most recent 3 years for cash flow.
4. Compare and discuss the three valuations. Which of the methods would you use? Why?
DAVIDSON YACHTS COMPANY Comparative Balance Sheet December 31 2017 2014 2015 2016 2018 2019 $ 23,260 $ 21,966 $ 18,735 $ 28,426 $ 43,692 $ 31,264 Cash Accounts receivable 99,465 102,834 112,903 125,663 104,388 144,009 (12,506) 96,774 (8,786) 56,784 12,894 $160,324 $185,692 $193,630 Allowance for bad debts (9,304) 35,009 11,894 (8,824) 61,792 9,024 (11,266) 67,884 11,006 $221,713 (7,282) 58,994 Inventory Other current assets 18,923 22,903 $282,444 $218,7 15 405,269 Total current assets Property and equipment Accumulated depreciation 262,195 282,008 299,380 368,565 498,626 (227,307) $553,763 $ 50,544 16,132 (65,984) $356,535 $ 82,635 11,630 59,876 5,227 $159,368 $150,688 $116,358 (93,442) (122,892) $374,258 $370,118 $ 78,127 (158,099) $432,179 $ 56,256 (187,227) $436,757 $ 40,189 Total assets $ 63,346 11,780 Accounts payable Taxes payable 10,983 14,083 3,738 37,583 3,649 49,594 Short-term loans 56,980 41,093 76,962 Accrued payroll payable 5,279 $148,917 4,598 4,224 4,774 $115,656 $ 98,295 Total current liabilities 172,388 Long-term debt Equity Total liabilities and equity 158,173 179,490 214,997 229,471 262,258 38,994 $356,535 74,270 $370,118 51,182 101,526 108,991 $436,757 142,588 $374,258 $432,179 $553,763 DAVIDSON YACHTS COMPANY Comparative Statement of Income and Operating Cash Flow For the Years Ended December 31 2014 2015 2016 2017 2018 2019 $767,580 $724,878 35,645 $777,480 $929,478 $764,610 $948,857 47,380 530,597 $370,880 $ 40,080 Sales Returns and allowances 38,379 40,334 45,998 32,887 473,908 $255,293 $247,935 $ 29,075 $ 27,458 18,597 Cost of sales 441,298 458,015 $279,131 $337,702 $ 29,450 545,778 Gross margin Depreciation expense Interest expense Salaries and wages Accounting and legal Administration expense 453,669 $278,054 $ 29,128 24,889 92,903 $ 35,207 19,557 20,998 21,475 28,993 81,923 73,664 77,846 95,764 101,447 9,304 79,666 12,630 $231,195 $223,626 $ 24,098 $ 24,309 8,786 9,323 80,693 15,763 $234,073 $283,652 $266,957 $ 45,058 11,380 11,834 96,469 13,108 87,995 75,234 97,441 Other expense Total expense 18,927 22,903 18,934 22,662 $302,003 $ 68,877 Net income $ 54,050 $ 11,097 Cash flow from operations (adjustments to net income) Depreciation Decrease (increase) in receivables Decrease (increase) in inventory Decrease (increase) in other current assets Increase (decrease) in current liabilities $ 27,458 (3,887) (21,775) (1,000) (8,680) $ 16,425 $ 29,450 (10,031) (5,008) 3,870 $ 35,207 (10,318) (6,092) (1,982) (702) $ 70,163 $ 29,128 17,291 8,890 (7,917) (17,361) $ 41,128 $ 40,080 (34,397) (37,780) (3,980) 50,622 $ 83,422 (34,330) $ 29,009
Step by Step Answer:
1 Using most recent figures the book value for DavidsonYachts equity is 142588 taken from the balan...View the full answer
Cost Management A Strategic Emphasis
ISBN: 9781259917028
8th Edition
Authors: Edward Blocher, David F. Stout, Paul Juras, Steven Smith
Students also viewed these Business questions
-
Refer to the information in problem 20. Determine George and Mary's income tax liability for 2013. How much tax do they save by itemizing their deductions rather than taking the standard deduction?...
-
Refer to the information in Problem 20-5B. Assume that Oakley International uses the FIFO method to account for its process costing system. The following additional information is available. ...
-
Refer to the information in problem 20-44 for the Blue Water Yachts Company. In problem 20-44, Blue Water Yachts is a small company founded by two businesspeople who are friends and avid sailors. At...
-
A company has the following results for the three accounting periods to 31 March 2021: Assuming that all possible claims are made to relieve the trading loss against total profits, calculate the...
-
Use the information in BE4-17 to prepare a statement of retained earnings for Global Corporation, assuming that in 2017, Global discovered that it had overstated 2014 depreciation by $40,000 (net of...
-
Morelli Electric Motor Corporation manufactures electric motors for commercial use. The company produces three models, designated as standard, deluxe, and heavy-duty. The company uses a job-order...
-
On a Mollier diagram, the slope of the curve representing a reversible isothermal process is equal to (a) \(T-\beta\) (b) \(T-\frac{1}{\beta}\) (c) \(T\) (d) \(T+\frac{1}{\beta}\)
-
The management of a regional bus line thought the companys cost of gas might be correlated with its passenger/mile ratio. The data and a correlation matrix follow.Comment. Averade Wholesale Cost of...
-
Cash Flow Problem- The following balances are from the beginning of the year for Dezie Company as of December 31, 20X0: Cash Accounts Receivable- 125,000 40,000 Allowance for Doubtful Accts 2,000...
-
Produce a list of information about all existing constraints on the STORE_REPS table.
-
Davidson Yachts is a small company founded by two businesspeople who are friends and avid sailors. At present, they are interested in expanding the business and have asked you to review its financial...
-
Brooks Plumbing Products Inc. (BPP) manufactures plumbing fixtures and other home improvement products that are sold in Home Depot and Walmart as well as hardware stores. BPP has a solid reputation...
-
Why are data visualization and discovery usage increasing?
-
What VLANs are allowed, by default, on a trunk port?
-
A zebra can appear highly intelligent or not so intelligent, depending on what?
-
A ( n ) _ _ _ _ _ _ _ _ _ _ is a collection of data organized in a manner that allows access, retrieval, and use of that data. File management system Database management system Integrated system...
-
Problem Management, Change Management, and Incident Management are all key processes of which framework? 1 point ITIL PCI - DSS NIST 8 0 0 - 5 3 GDPR
-
Sales $46,298,115.00 Retained earnings $12,717,254.00 Other expenses $ 5,870,865.00 Notes Payable $ 2,439,553.00 Net PP&E $20,381,945.00 Long-term debt $ 6,300,000.00 Inventory $ 1,235,161.00...
-
The calibration problem is that of estimating x at which (x) = 0 . For the linear logit model, argue that a confidence interval is the set of x values for which | + x logit( 0 )|/[var() + x 2 var()...
-
The electric field due to a line charge is given by where l is a constant. Show that E is solenoidal. Show that it is also conservative. E =
-
Review the list of factors that affect PD service levels in Exhibit 11-3. Indicate which ones are most likely to be improved by EDI links between a supplier and its customers.
-
Explain the total cost approach and why it may cause conflicts in some firms. Give examples of how conflicts might occur between different departments.
-
Discuss why economies of scale in transportation might encourage a producer to include a regional merchant wholesaler in the channel of distribution for its consumer product.
-
Identified leadership strategies, behaviors, practices and techniques that foster innovation, collaboration and team effectiveness Answer should be based on a childcare Provide informal learning...
-
To prove that a biconditional statement of the form p q is true, you must prove that p q and q p are both true. For example, to prove that for any integer n, n is odd if and only if n is odd, you...
-
A function accepts as input two square matrices A and B. This function returns the value of True if matrix B is the transpose of matrix A. Function Transpose Matrix(A, B: array[1..n,1..n] of integer)...
Study smarter with the SolutionInn App