1) Calculate the valuation of the company as you prepare to sell the company to potential buyers....
Fantastic news! We've Found the answer you've been seeking!
Question:
1) Calculate the valuation of the company as you prepare to sell the company to potential buyers.
2) Explain the key component of how you came to the valuation.
Transcribed Image Text:
Cash Flow Beginning Cash Balance RECEIPTS AND DISBURSEMENTS FROM OPERATING ACTIVITIES Revenues - Rebates - Production - Research and Development -Quality Costs - System Improvement Costs - Advertising - Internet Marketing Expenses -Sales Force Expense - Store Expense - Marketing Research - Shipping - Excess Capacity Cost - Income Taxes + Interest Income - Interest Charges + Other Income - Other Expenses = Net Operating Cash Flow INVESTING ACTIVITIES Fixed Production Capacity = Total Investing Activities Quarter 1 Quarter 2 Quarter 3 0 203,875 480,005 0 0 646,900 771,600 42,350 27,550 190,180 188,557 0 120,000 0 0 0 0 0 136,000 0 0 0 0 4,875 0 0 0 5,941 14,336 0 90,000 2,057,189 1,136,907 47,308 22,370 168,690 148,394 5,000 100,000 618,750 980,030 239,153 510,881 15,517 64,022 100,000 114,352 3,000 4,000 48,654 101,748 244,000 106,000 165,970 399,367 196,000 123,000 15,000 15,000 15,000 61,127 0 0 0 0 0 -251,125 -68,870 5,955 31,071 0 0 0 0 0 Quarter 4 Quarter 5 225,002 992,495 720,000 480,000 720,000 720,000 480,000 720,000 4,121,200 6,994,650 9,702,250 91,850 139,300 194,200 1,522,681 2,585,312 3,581,336 910,879 142,493 972,655 659,241 147,926 15,000 42,907 0 0 0 0 0 0 -35,003 -1,012,507 0 0 0 Quarter 6 863,805 0 0 0 438,333 207,000 15,000 81,054 0 558,375 OOOO 0 0 0 0 831,309 1,793,758 720,000 960,000 720,000 720,000 960,000 720,000 Cash Flow Beginning Cash Balance RECEIPTS AND DISBURSEMENTS FROM OPERATING ACTIVITIES Revenues - Rebates - Production - Research and Development -Quality Costs - System Improvement Costs - Advertising - Internet Marketing Expenses -Sales Force Expense - Store Expense - Marketing Research - Shipping - Excess Capacity Cost - Income Taxes + Interest Income - Interest Charges + Other Income - Other Expenses = Net Operating Cash Flow INVESTING ACTIVITIES Fixed Production Capacity = Total Investing Activities Quarter 1 Quarter 2 Quarter 3 0 203,875 480,005 0 0 646,900 771,600 42,350 27,550 190,180 188,557 0 120,000 0 0 0 0 0 136,000 0 0 0 0 4,875 0 0 0 5,941 14,336 0 90,000 2,057,189 1,136,907 47,308 22,370 168,690 148,394 5,000 100,000 618,750 980,030 239,153 510,881 15,517 64,022 100,000 114,352 3,000 4,000 48,654 101,748 244,000 106,000 165,970 399,367 196,000 123,000 15,000 15,000 15,000 61,127 0 0 0 0 0 -251,125 -68,870 5,955 31,071 0 0 0 0 0 Quarter 4 Quarter 5 225,002 992,495 720,000 480,000 720,000 720,000 480,000 720,000 4,121,200 6,994,650 9,702,250 91,850 139,300 194,200 1,522,681 2,585,312 3,581,336 910,879 142,493 972,655 659,241 147,926 15,000 42,907 0 0 0 0 0 0 -35,003 -1,012,507 0 0 0 Quarter 6 863,805 0 0 0 438,333 207,000 15,000 81,054 0 558,375 OOOO 0 0 0 0 831,309 1,793,758 720,000 960,000 720,000 720,000 960,000 720,000
Expert Answer:
Answer rating: 100% (QA)
1 The valuation of the company can be calculated by using the discounted cash flow DC F method This ... View the full answer
Related Book For
Auditing A Practical Approach with Data Analytics
ISBN: 978-1119401742
1st edition
Authors: Raymond N. Johnson, Laura Davis Wiley, Robyn Moroney, Fiona Campbell, Jane Hamilton
Posted Date:
Students also viewed these accounting questions
-
Calculate the Valuation of a company (except for banking and non-banking financial firms) of your choice using a two-stage growth FCFF model preferably listed on the National Stock Exchange (NSE)....
-
What is your biggest weakness as you prepare to job hunt? How could you minimize it?
-
Explain how buyers willingness to pay, consumer surplus, and the demand curve are related.
-
As programs become more complex, it becomes increasingly important to plan or "design" your code before writing it. Designing your code will help you organize its logic. It will also help you keep...
-
Robert Britton was an office manager at the Academy of Cosmetic Surgery Medical Group. Mary Price made an appointment for a consultation about a lipectomy (removal of abdominal fat). Britton wore a...
-
Identify a technological change that has facilitated globalization, aside from those mentioned in the text. Identify a policy change that has contributed to globalization, aside from those mentioned...
-
In its 2002 annual report to shareholders, Aon Corporation described its mandatorily redeemable preferred stock as follows: In January 1997, Aon created Aon Capital A, a wholly-owned statutory...
-
Powells Book Warehouse distributes hardcover books to retail stores and extends credit terms of 2/10, n/30 to all of its customers. At the end of May, Powells inventory consisted of books purchased...
-
Activity-Based Flexible BudgetingFoy Company has a welding activity and wants to develop a flexiblebudget formula for the activity. The following resources are usedby the activity:? Four weldi 2...
-
One aspect of the problem that has been ignored to this point is that each approved project must be led by a senior project manager. Julie has identified only eight senior managers who qualify and...
-
On March 1 5 , Smith listed his home for three months with an agency, to be exclusively handled by Broker Brown. On March 2 5 , Smith filed for and received bankruptcy. On April 1 , Broker Brown...
-
The management of Cabinets Unlimited wants to know how long it will take to assemble a new cabinet in their product line. To that end, the Production Manager has identified the following tasks (and...
-
Magpie Corporation uses the total cost method of product pricing. Below is cost information for the production and sale of 64,500 units of its sole product. Magpie desires a profit equal to a 25%...
-
Q: 2 Check the continuity of the function f given by f (x) = 2x + 3 at x = 1. Q: 3 Find the derivative of f (x) = sin x assuming it exists.
-
Among the items in the financial statements for 20X1, Kadan Company reported the information below. (This is not a complete list of all of the financial statement items.) . Accounts receivable $200...
-
In Eclipse, open the BoardGameTester project. Create a new package named games.utilities. Add a public class named FileManager that contains the following methods: public static void...
-
A normally distributed sample of Canadian families revealed that they have on average 3.2 children, and a standard deviation of 1.5. 1. What percent of the sample have had more than two children?...
-
Select a mass spectrometric technique with the highest mass resolution for identifying an unknown compound being eluted from a liquid chromatography column
-
Differentiate between recalculation and reperformance, and provide an example of each.
-
Assume that an auditor is auditing a public company client that manufactures computer hardware and markets significant maintenance and consulting services. The auditor should be concerned about which...
-
Using the inventory trial balance as an example, explain different techniques for selecting a sample of items for testing. What are the advantages and disadvantages of each technique?
-
Explain why and how bond discount and bond premium affect (a) the balance sheet and (b) the income statement of the investor.
-
What are convertible bonds? What are the primary reasons for their use?
-
Under GAAP, when is it appropriate to use the (a) straight-line interest method and (b) effective interest method of amortization for bond discount or premium?
Study smarter with the SolutionInn App