Discuss the $31 and $56 IPO prices for Wok Yow within the context of comparable firms and
Fantastic news! We've Found the answer you've been seeking!
Question:
Discuss the $31 and $56 IPO prices for Wok Yow within the context of comparable firms and their multiples. You can use some outside reference materials from companies in similar industries for comparison purposes. Then take a position on whether you would recommend the $31 or $56 IPO. Which one is more feasible? Take a position on which of the two business plans you would invest in as an investor, which financial instrument of the company you would want to invest in and what kind of a return you would expect on your money.
Transcribed Image Text:
WOK YOW IMPORTS, INC. Enterprise (Entity) Valuation Solution [Parts A through G]: Chapter 14 Mini Case Percent Change in Net Sales 25.0% Percent Change in Net Sales 33.3% % of 33.3% 20.0% 16.7% 6.0% 25.0% 20.0% 16.7% Thousands of Dollars)] 2016 Actual Pro forma Percent of Net Sales NOPAT Statements Sales 2016 2017 2018 2019 2020 2021 2016 2017 2018 2019 2020 Net Sales 100.0% 150.0 200.0 250.0 300.0 350.0 371.0 100.0% 100.0% 100.0% 100.0% 100.0% Cost of Goods Sold -75.0 -50.0% 50.0% -125.0 125.0 -50.0% 50.0% -50.0% 50.0% -100.0 -150.0 -175.0 -185.5 -50.0% 50.0% -50.0% 50.0% -50.0% 50.0% Gross Profit 75.0 100.0 150.0 175.0 185.5 SG&A Expenses -20.0% -30.0 -40.0 -50.0 -60.0 -70.0 -74.2 -20.0% -20.0% -20.0% -20.0% -20.0% Depreciation -5.0% 25.0% -17.5 -5.0% 25.0% -7.5 -10.0 -12.5 -15.0 -18.6 -5.0% -5.0% 25.0% -5.0% -5.0% EBIT 37.5 50.0 62.5 75.0 87.5 92.8 25.0% 25.0% 25.0% Interest 0.0 0.0% 25.0% 0.0% 25.0% 0.0% 0.0 0.0 0.0 0.0 0.0 92.8 0.0% 25.0% 0.0% 25.0% 0.0% 25.0% EBT 37.5 50.0 62.5 75.0 87.5 25.0% Taxes (40% rate) -10.0% 15.0% -20.0 30.0 -10.0% 15.0% -15.0 -25.0 -30.0 -35.0 -37.1 -10.0% -10.0% -10.0% 15.0% -10.0% 15.0% NOPAT 22.5 37.5 45.0 52.5 55.7 15.0% 15.0% Required Net Working Capital: Req Cash+Receivables+Inventories Minus: Payables+Accruals Req Net Working Capital (RNWC) Increase in RNWC 33.3% 50.0 66.7 83.3 100.0 116.7 123.7 -16.7% -25.0 -33.3 41.7 -50.0 50.0 -58.3 -61.8 25.0 33.3 41.7 58.3 61.8 8.3 8.3 8.3 8.3 3.5 Fixed Assets Schedule: Net Fixed Assets (NFA) 33.3% 50.0 66.6 83.3 100.0 116.7 123.7 Increase in NFA 16.7 16.7 16.7 16.7 7.0 Plus: Depreciation САРEХ 10.0 12.5 15.0 17.5 18.6 26.7 29.2 31.7 34.2 25.5 Free Cash Flows to Entity: NOPAT 30.0 37.5 45.0 52.5 55.7 Plus: Depreciation 10.0 12.5 15.0 17.5 18.6 Minus: CAPEX -26.7 -29.2 -31.7 -34.2 -25.5 Minus: Increase in NWC -8.3 -8.3 -8.3 20.0 -8.3 -3.5 Operating Free Cash Flows 5.0 12.4 27.5 45.2 Terminal Value CF (r =.18, g =.06) Total Free Cash Flows (TFCF) PV of TFCF (18% Discount Rate) 376.3 5.0 12.4 20.0 403.8 $233.6 $30.0 $203.6 Less: LTD Value Equity Value Value Per Share (10,000 shares) $20.36 WOK YOW IMPORTS, INC. Enterprise (Entity) Valuation Solution [Parts A through G]: Chapter 14 Mini Case Percent Change in Net Sales 25.0% Percent Change in Net Sales 33.3% % of 33.3% 20.0% 16.7% 6.0% 25.0% 20.0% 16.7% Thousands of Dollars)] 2016 Actual Pro forma Percent of Net Sales NOPAT Statements Sales 2016 2017 2018 2019 2020 2021 2016 2017 2018 2019 2020 Net Sales 100.0% 150.0 200.0 250.0 300.0 350.0 371.0 100.0% 100.0% 100.0% 100.0% 100.0% Cost of Goods Sold -75.0 -50.0% 50.0% -125.0 125.0 -50.0% 50.0% -50.0% 50.0% -100.0 -150.0 -175.0 -185.5 -50.0% 50.0% -50.0% 50.0% -50.0% 50.0% Gross Profit 75.0 100.0 150.0 175.0 185.5 SG&A Expenses -20.0% -30.0 -40.0 -50.0 -60.0 -70.0 -74.2 -20.0% -20.0% -20.0% -20.0% -20.0% Depreciation -5.0% 25.0% -17.5 -5.0% 25.0% -7.5 -10.0 -12.5 -15.0 -18.6 -5.0% -5.0% 25.0% -5.0% -5.0% EBIT 37.5 50.0 62.5 75.0 87.5 92.8 25.0% 25.0% 25.0% Interest 0.0 0.0% 25.0% 0.0% 25.0% 0.0% 0.0 0.0 0.0 0.0 0.0 92.8 0.0% 25.0% 0.0% 25.0% 0.0% 25.0% EBT 37.5 50.0 62.5 75.0 87.5 25.0% Taxes (40% rate) -10.0% 15.0% -20.0 30.0 -10.0% 15.0% -15.0 -25.0 -30.0 -35.0 -37.1 -10.0% -10.0% -10.0% 15.0% -10.0% 15.0% NOPAT 22.5 37.5 45.0 52.5 55.7 15.0% 15.0% Required Net Working Capital: Req Cash+Receivables+Inventories Minus: Payables+Accruals Req Net Working Capital (RNWC) Increase in RNWC 33.3% 50.0 66.7 83.3 100.0 116.7 123.7 -16.7% -25.0 -33.3 41.7 -50.0 50.0 -58.3 -61.8 25.0 33.3 41.7 58.3 61.8 8.3 8.3 8.3 8.3 3.5 Fixed Assets Schedule: Net Fixed Assets (NFA) 33.3% 50.0 66.6 83.3 100.0 116.7 123.7 Increase in NFA 16.7 16.7 16.7 16.7 7.0 Plus: Depreciation САРEХ 10.0 12.5 15.0 17.5 18.6 26.7 29.2 31.7 34.2 25.5 Free Cash Flows to Entity: NOPAT 30.0 37.5 45.0 52.5 55.7 Plus: Depreciation 10.0 12.5 15.0 17.5 18.6 Minus: CAPEX -26.7 -29.2 -31.7 -34.2 -25.5 Minus: Increase in NWC -8.3 -8.3 -8.3 20.0 -8.3 -3.5 Operating Free Cash Flows 5.0 12.4 27.5 45.2 Terminal Value CF (r =.18, g =.06) Total Free Cash Flows (TFCF) PV of TFCF (18% Discount Rate) 376.3 5.0 12.4 20.0 403.8 $233.6 $30.0 $203.6 Less: LTD Value Equity Value Value Per Share (10,000 shares) $20.36
Expert Answer:
Answer rating: 100% (QA)
WOK YOW IMPORTS INC Question 3 31 vs 56share Discussion Prompt Discuss the 31 and 556 IPO prices for ... View the full answer
Related Book For
Financial Accounting Information For Decisions
ISBN: 978-0324672701
6th Edition
Authors: Robert w Ingram, Thomas L Albright
Posted Date:
Students also viewed these business communication questions
-
Take a position on whether or not you believe that the current regulatory oversight bodies are adequately protecting shareholders and provide evidence for your conclusion. in 200 words
-
Take a position on the following statement: SEC regulations used when obtaining venture financing stifles entrepreneurial endeavors. Provide support for your position. From the e-Activity, briefly...
-
Which one is more powerful for motivating subordinates; referent power or expert power?
-
Pristine Thread Co. encountered a fire on March 12 where some of the inventory was destroyed. A physical count of inventory after the fire shows $56,000 still on hand. The company also had beginning...
-
List the fundamental components of a GIS.
-
Use the nth Term Divergence Test (Theorem 4) to prove that the following series diverge. THEOREM 4 If f is continuous and lim an = 81x = L, then lim fan)=f(lim an) 11-0 In) = . (L) In other words, we...
-
The five countries that have won the FIFA World cup more than once include Uruguay (2), Italy (4), Germany (4), Brazil (5), and Argentina (2). Use a Pareto chart to display the data. Organize the...
-
The records of Grade A Steak Company list the following selected accounts for the quarter ended April 30, 2012: Requirements 1. Prepare a multi-step income statement. 2. M. Davidson, manager of the...
-
At which value(s) for x does the graph of y = x-3x - 10x + 7 have horizontal tangent lines?
-
Enhance the Treasury Yield Rates database file to perform a database query that finds the rate associated with any date and term.
-
At the beginning of the year DRJ Enterprises reported gross fixed assets of $915 million and net fixed assets of $616 million; at the end of the year, it reported gross fixed assets of $882 million...
-
Donna Company began operations on June 1. The following transactions took place in June: a. Purchases of merchandise on account were $750,000. b. The cost of freight to receive the inventory was...
-
Helen and Hugh Kendrick decide to give Amanda, their 20-year old daughter, an extended birthday gift. They deposit 2,000 TL in her name on her next five birthdays at a nominal rate of 8% compounded...
-
required to attach a photo of the respondent marine to the map evaluation form. what three requirements does this photo have to have to be considered compliant?
-
Why is coal mine restoration more difficult at an Appalachian MTR site than at a Wyoming strip mine?
-
Most of the evaluated plant-based foods can produce more protein than animals raised using feed from the same acreage. How would this plant-based food compare in terms of other nutrients to animal...
-
What is the present value of the following stream of cash flows. Assume that the cash flows occur at the end of each year and that the annual cost of capital is 6%. Round your final answer to two...
-
Eleni Cabinet Company sold 2,200 cabinets during 2011 at $160 per cabinet. Its beginning inventory on January 1 was 130 cabinets at $56. Purchases made during the year were as follows: February . 225...
-
Selected summary information is presented below for two companies. a. Calculate the ratios of cash flow from operations to net income and to total assets. b. Evaluate the success of each company at...
-
Harbor Company reported net income of $1.7 million for the year ending December 31, 2004. On January 27, 2005, the board of directors met and decided that each of the firms 400,000 outstanding common...
-
Laura has decided to set up an IRA (Individual Retirement Account) in which she will make a deposit to her plan at the end of each year, beginning one year from today. She expects to earn 9% on her...
-
Tesco plc is one of the worlds largest food retailers. Fiscal year 2014 (the year ended February 28, 2015) was a rocky year for the retailer. The companys sales and margins had come under pressure as...
-
Exhibit P2 displays a selected set of financial ratios for the years 20152017 of three fashion retailers: USbased Gap, UK-based Next, and Japan-based Uniqlo (Fast Retailing). Using this set of...
-
In 2009, following the worldwide credit crisis, several US-based car manufacturers, such as Chrysler and General Motors, approached bankruptcy and needed to be bailed out by the US government and...
Study smarter with the SolutionInn App