CORA Limited is a digital health platform providing health services including tracking health records, booking appointments...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
CORA Limited is a digital health platform providing health services including tracking health records, booking appointments with doctors, video consultation with specialist doctors, pathology sample collection from doorsteps, medicine delivery etc. The company is based in Bangladesh and started its operation in 2020. The management of CORA is highly qualified and experienced in the health sector. The total number of employees in CORA is 35. At present, they are partners with more than 125 hospitals and diagnostic centers in 30 districts. There are 2,000 doctors available in the platform. Till now, they have served 60,000 customers who used the platform to get healthcare services. CORA's revenue model is currently based on subscription fees of the mentioned services. In the next 3 years, CORA wants to increase the number of their partners, doctors and customers in a large scale covering the whole country. For that, CORA wants to raise USD 250,000 to escalate the growth of the company and wants to offer 10% of their equity in exchange of the fund. The fund will be utilized for marketing/branding, customer acquisition, application development and all general working capital requirements of CORA Financial Statements Revenue Cost of Goods Sold Gross Profit Expenses Salaries and Benefits Rent and Overhead Depreciation & Amortization Interest Total Expenses Earnings Before Tax Taxes Net Earnings CORA Limited Income Statement for the year ended June 30, 2022 FY 21-22 FY 20-21 $ 118,086 $ 102,007 48,004 39,023 70,082 62,984 22,658 26,427 10,125 10,963 18,150 19,500 2,500 2,500 53,433 16,649 4,858 11,791 59,390 3,594 1,120 2,474 Assets Cash Accounts Receivable Inventory Property & Equipment Total Assets Liabilities Accounts Payable Debt Total Liabilities Shareholder's Equity Equity Capital Retained Earnings Shareholder's Equity Total Liabilities & Shareholder's Equity Operating Cash Flow Net Earnings Plus: Depreciation & Amortization. Less: Changes in Working Capital Cash from Operations CORA Limited Cash Flow Statement for the year ended June 30, 2022 Investing Cash Flow Investments in Property & Equipment Cash from Investing Financing Cash Flow Issuance (repayment) of debt Issuance (repayment) of equity Cash from Financing Net Increase (decrease) in Cash Opening Cash Balance Closing Cash Balance CORA Limited Balance Sheet June 30, 2022 FY 21-22 FY 20-21 $81,210 5,904 9,601 42,350 139,065 4,800 50,000 54,800 70,000 14,265 84,265 139,065 $67,971 5,100 7,805 45,500 126,376 . 3,902 50,000 53,902 FY 21-22 FY 20-21 $ 11,791 $2,474 18,150 19,500 9,003 1,702 28,239 12,971 13,239 67,971 81,210 70,000 2,474 72,474 126,376 15,000 15,000 15,000 15,000 70,000 70,000 67,971 67,971 Page 2 of 3 Questions 1. Prepare a DCF based valuation of the company with Forecasting the financials for the next 3 years justifying your assumptions and calculate Terminal Value, NPV, IRR and ROI. State your assumptions for the discount rate and growth rate for the DCF valuation and Provide a decision on whether to invest in CORA or not? CORA Limited is a digital health platform providing health services including tracking health records, booking appointments with doctors, video consultation with specialist doctors, pathology sample collection from doorsteps, medicine delivery etc. The company is based in Bangladesh and started its operation in 2020. The management of CORA is highly qualified and experienced in the health sector. The total number of employees in CORA is 35. At present, they are partners with more than 125 hospitals and diagnostic centers in 30 districts. There are 2,000 doctors available in the platform. Till now, they have served 60,000 customers who used the platform to get healthcare services. CORA's revenue model is currently based on subscription fees of the mentioned services. In the next 3 years, CORA wants to increase the number of their partners, doctors and customers in a large scale covering the whole country. For that, CORA wants to raise USD 250,000 to escalate the growth of the company and wants to offer 10% of their equity in exchange of the fund. The fund will be utilized for marketing/branding, customer acquisition, application development and all general working capital requirements of CORA Financial Statements Revenue Cost of Goods Sold Gross Profit Expenses Salaries and Benefits Rent and Overhead Depreciation & Amortization Interest Total Expenses Earnings Before Tax Taxes Net Earnings CORA Limited Income Statement for the year ended June 30, 2022 FY 21-22 FY 20-21 $ 118,086 $ 102,007 48,004 39,023 70,082 62,984 22,658 26,427 10,125 10,963 18,150 19,500 2,500 2,500 53,433 16,649 4,858 11,791 59,390 3,594 1,120 2,474 Assets Cash Accounts Receivable Inventory Property & Equipment Total Assets Liabilities Accounts Payable Debt Total Liabilities Shareholder's Equity Equity Capital Retained Earnings Shareholder's Equity Total Liabilities & Shareholder's Equity Operating Cash Flow Net Earnings Plus: Depreciation & Amortization. Less: Changes in Working Capital Cash from Operations CORA Limited Cash Flow Statement for the year ended June 30, 2022 Investing Cash Flow Investments in Property & Equipment Cash from Investing Financing Cash Flow Issuance (repayment) of debt Issuance (repayment) of equity Cash from Financing Net Increase (decrease) in Cash Opening Cash Balance Closing Cash Balance CORA Limited Balance Sheet June 30, 2022 FY 21-22 FY 20-21 $81,210 5,904 9,601 42,350 139,065 4,800 50,000 54,800 70,000 14,265 84,265 139,065 $67,971 5,100 7,805 45,500 126,376 . 3,902 50,000 53,902 FY 21-22 FY 20-21 $ 11,791 $2,474 18,150 19,500 9,003 1,702 28,239 12,971 13,239 67,971 81,210 70,000 2,474 72,474 126,376 15,000 15,000 15,000 15,000 70,000 70,000 67,971 67,971 Page 2 of 3 Questions 1. Prepare a DCF based valuation of the company with Forecasting the financials for the next 3 years justifying your assumptions and calculate Terminal Value, NPV, IRR and ROI. State your assumptions for the discount rate and growth rate for the DCF valuation and Provide a decision on whether to invest in CORA or not?
Expert Answer:
Answer rating: 100% (QA)
Answer DCF Valuation Assumptions Discount Rate 10 Growth Rate 5 Financial Forecast Based on the current financial position we can forecast the future financials of CORA Limited The projected figures f... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Delta Games Private Limited is a digital gaming company creating fun-to-play games for millenials. Your firm is expecting to make a Series-A investment of $5 Mn in the Delta. Your firm's expected...
-
Health service managers say that doctors should not spend more than 2 hours a day doing paperwork. A sample of 40 doctors spends an average of 2 hours 25 minutes a day doing paperwork, with a...
-
Hospitals and other health care organizations provide services knowing that they will collect from third-party payers, such as insurance companies, considerably less than their established billing...
-
Suppose there are two identical forest plots except that one will be harvested and left as is while the second will be cleared after the harvest and turned into a housing development. In terms of...
-
A rise in the dollar price of yen necessarily means a fall in the yen price of dollars. Do you agree? Illustrate and elaborate: The critical thing about exchange rates is that they provide a direct...
-
The City of Grinders Switch maintains its books in a manner that facilitates the preparation of fund accounting statements and uses worksheet adjustments to prepare government-wide statements. You...
-
Locate an expert in the area of products liability who resides in California. Are there websites that provide a directory of experts in California who can testify in civil litigation cases?
-
HJ. Heinz Company uses standards to control its materials costs. Assume that a batch of ketchup (1,500 pounds) has the following standards: The actual materials in a batch may vary from the standard...
-
Consider a directed graph G = (N,E). Breadth-first search and depth-first search both have a runtime complexity of ~|N|+|E| if we represent the graph with an adjacency list. P1.1. What is the runtime...
-
18. Add the Office field to the Filters area of the Pivot Table. Filter the table so that only organizations with private offices are visible.
-
Define the concept of material types within the SAP ERP framework, discern the four frequently encountered material types within this system, and furnish an illustrative example for each type to...
-
Q-6) You use the constant growth model to value RGB. Q-7) You use Price-to-carnings multiple. Q-8) You use Price-to-cash flow multiple. RGB Inc. has reported its audited financial statements for the...
-
Consider aus_airpassengers provided by the package fpp3, the total number of passengers (in millions) from Australian air carriers for the period 1970-2011. a. [2 marks] Use ARIMA () to find an...
-
A. A customer visits the supermarket and purchases 2 bags of detergent and 4 bar soaps and pays $50,000. The following month the customer returns and buys 4 bags of detergent and 6 bar soaps and pays...
-
In a wash cycle, an automatic washing machine goes into a drying cycle. Starting from rest, it increases its angular velocity at a constant rate up to 8 . 0 s , after which it is rotating at 5 . 0...
-
Writing a final paper can you please review my feedback and help me make sure it looks good? Here are the guidelines. The Final Paper will be assessed in the following manner (Undergraduate):...
-
2. White light is reflected from a soap bubble (n=1.35) on to a double slit apparatus producing the complete interference pattern below. (not to scale) 5 Marks HEVER Determine the minimum thickness...
-
Which of the following raises the credibility of areport? Which of the following raises the credibility of a report? Multiple Choice avoiding predictions avoiding the use of cause-effect statements...
-
Give an example of a situation where you would not want to select a very small significance level.
-
Do ethnic group and gender influence the type of care that a heart patient receives? The following passage is from the article Heart Care Reflects Race and Sex, Not Symptoms (USA Today, February 25,...
-
For each of the following, determine whether the statistical study described is an observational study or an experiment. Give a brief explanation of your choice. a. Can choosing the right music make...
-
The following questions relate to circumstances resulting in departure from the auditor's standard report. Select the best response. a Which of the following will not result in modification of the...
-
For each of the following statements indicate whether the statement is true or false. a. The objective of the fourth standard of reporting is to enable users of financial statements to determine the...
-
The following questions relate to the auditor's responsibility with respect to litigation, claims, and assessments. Select the best response. a. When auditing contingent liabilities, which of the...
Study smarter with the SolutionInn App