Assume the company was purchased in 2011 for a 9x multiple using $31,600 of debt:

What is the purchase price? 

How much equity is used?

 

Transcribed Image Text:

REVENUES COGS GROSS PROFIT SG&A DEPRECIATION OPERATING INCOME INTEREST EXPENSE CAP EX DEBT 2011 44,500 32,500 12,000 4,100 1,270 6,630 1,900 2,300 31,600 2012 47,000 34,000 13,000 4,300 1,300 7,400 1,700 2,300 26,600 2013 51,000 36,800 14,200 4,450 1,350 8,400 1,300 2,400 18,000 REVENUES COGS GROSS PROFIT SG&A DEPRECIATION OPERATING INCOME INTEREST EXPENSE CAP EX DEBT 2011 44,500 32,500 12,000 4,100 1,270 6,630 1,900 2,300 31,600 2012 47,000 34,000 13,000 4,300 1,300 7,400 1,700 2,300 26,600 2013 51,000 36,800 14,200 4,450 1,350 8,400 1,300 2,400 18,000

Answer rating: 100% (QA)

Answer EBITDA operating income depreciation 6630 1270 9800 Purchase price EBITDA m... View the full answer