Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000 per year for both years and made capital expenditures of $45,000 in both years. The company's stock price in 2021 was $12.00 and $10.00 in 2020. In 2021, the industry average earnings multiple was 10, the free cash flow multiple was 20 and sales multiple was 2.00. The company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2021. Cash Accounts Receivable Inventory Total Current Assets Long-lived Assets Total Assets Current Liabilities Long-term Debt Shareholder Equity Total Debt and Equity Sales Cost of Sales Gross Margin Operating Expenses Operating Income Taxes Net Income Cash Flow From Operations Net Income Plus Depreciation Expense + Decrease (-inc) in AccRec. and Inv. + Increase (-dec) in Cur. Liabl. Cash Flow from Operations $ $ $ $ Balance Sheet, Dec 31, 2020 $ 125,000 $ 400,000 $ 375,000 2021 489,350 315,000 225,000 $ 1,029,350 2,345,000 $ 3,374,350 $285,000 600,000 $ 3,250,000 $ 315,000 800,000 2,489,350 2,135,000 $ 3,347,350 $ 3,250,000 Income Statement, for year ended Dec 31, 2021 2020 3,775,000 $ 3,555,000 2,554,000 2,445,000 1,221,000 522,000 699,000 244,650 $ 454,350 2021 $ 454,350 $ 900,000 2,350,000 50,000 (235,000 ) (30,000 $ 709,350 1,110,000 445,000 655,000 232,750 $ 432,250 2020 $ 432,250 50,000 $ 482,250 24. (10 points) Using the data and information from the previous page, calculate the following for Keokuk Corp. a. Calculate the 2021 value of the company using the earnings multiple. b. Calculate the 2021 value of the company using the free cash flow multiple C. Calculate the 2021 book value of the company's equity. d. Calculate the 2021 market value of the company. e. Compare Keokuk's Equity Book Value (c.) to the Market Value (d.). Discuss conceptually (not differences in the numerical calculations) the difference between these two amounts. Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000 per year for both years and made capital expenditures of $45,000 in both years. The company's stock price in 2021 was $12.00 and $10.00 in 2020. In 2021, the industry average earnings multiple was 10, the free cash flow multiple was 20 and sales multiple was 2.00. The company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2021. Cash Accounts Receivable Inventory Total Current Assets Long-lived Assets Total Assets Current Liabilities Long-term Debt Shareholder Equity Total Debt and Equity Sales Cost of Sales Gross Margin Operating Expenses Operating Income Taxes Net Income Cash Flow From Operations Net Income Plus Depreciation Expense + Decrease (-inc) in AccRec. and Inv. + Increase (-dec) in Cur. Liabl. Cash Flow from Operations $ $ $ $ Balance Sheet, Dec 31, 2020 $ 125,000 $ 400,000 $ 375,000 2021 489,350 315,000 225,000 $ 1,029,350 2,345,000 $ 3,374,350 $285,000 600,000 $ 3,250,000 $ 315,000 800,000 2,489,350 2,135,000 $ 3,347,350 $ 3,250,000 Income Statement, for year ended Dec 31, 2021 2020 3,775,000 $ 3,555,000 2,554,000 2,445,000 1,221,000 522,000 699,000 244,650 $ 454,350 2021 $ 454,350 $ 900,000 2,350,000 50,000 (235,000 ) (30,000 $ 709,350 1,110,000 445,000 655,000 232,750 $ 432,250 2020 $ 432,250 50,000 $ 482,250 24. (10 points) Using the data and information from the previous page, calculate the following for Keokuk Corp. a. Calculate the 2021 value of the company using the earnings multiple. b. Calculate the 2021 value of the company using the free cash flow multiple C. Calculate the 2021 book value of the company's equity. d. Calculate the 2021 market value of the company. e. Compare Keokuk's Equity Book Value (c.) to the Market Value (d.). Discuss conceptually (not differences in the numerical calculations) the difference between these two amounts.
Expert Answer:
Answer rating: 100% (QA)
a The 2021 value of the company using the earnings multiple Industry average earnings multiple 10 so ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
16. Corgi Corp. had the following operating results for 2020 & 2019. Corgi Corp. paid dividends of $80,000 per year for both years and made capital expenditures of $230,000 in both years. The...
-
The last two years of financial statements for Blunt Industries are as follows: Blunt Industries Balance Sheets, December 31, 2015 and 2016 Blunt Industries Income Statements for the Years Ended...
-
Jen and Berry's sells ice-creams from its factory-shop in Petone. There is a managing director (Maynard Dibble), a marketing manager (Mary Salman) and a production manager (Peter Pritchard). Maynard...
-
Classify the effect of a distribution in a year when the distributing corporation has the following conditions. a. A deficit in accumulated E & P and a positive amount in current E & P. If a...
-
At the beginning of the 2014 school year, Jen Lassiter decided to prepare a cash budget for the months of September, October, November, and December. The budget must plan for enough cash on December...
-
Explain the meaning of the following terms and discuss why they are important in investing: a. Asset allocation b. Dollar cost averaging c. Investment risk d. Mutual funds
-
What is a SOI?
-
China Trade, Inc., manufactures custom-made stuffed animals. Last month the company produced 500 stuffed pandas for the local zoo to sell at a fund-raising event. Using job order costing, determine...
-
This is a section of my code where I've narrowed down my problem is. The code keeps truncating the first letter of the inputs from the user after the first response. im assuming that my problem is...
-
Sally's Alterations rents a building in the city of Toledo to provide top-notch services to customers. Sally pays rental insurance to protect against loss or damage to her inventory. She pays a...
-
A receipt printed out in Python programming I have been trying to do it but it gives me an error for some reason and I'm at a loss. Here is the code Im using : producto1 = input("Entre producto 1: ")...
-
Consider an industry consisting of two firms (j=1 and 2) that produce a consumer good and pollution. The abatement cost and damage functions are: (a) Determine the firms marginal abatement cost...
-
Consider a situation where the true aggregate marginal abatement cost curve is given by: -C'(E)= a-b E, and the marginal damage function by D'(E)=d. E The regulator believes the marginal damage curve...
-
Write a program Zoom that takes the name of an image file and three numbers \(s, x\), and \(y\) as command-line arguments, and shows an output image that zooms in on a portion of the input image. The...
-
Consider a regulators objective formulized as: (a) Show that at most one of the four constraints (incentive compatibility and participation) can be binding in this case, that the high cost firms fee...
-
Add code to Merge to produce a trace like the following: % java Merge < tiny.txt was had him and you his the but had was and him and had him was his you but the but his the you and but had him his...
-
Please answer in short answer as this is being timed. 8. Alicia is a 75-year-old biotech professor who through a number of inventions has become a billionaire She is not particularly social media...
-
Read the Forecasting Supply Chain Demand Starbucks Corporation case in your text Operations and Supply Chain Management on pages 484-485, then address the four questions associated with the...
-
Nike, Inc.s principal business activity involves the design, development, and worldwide marketing of athletic footwear, apparel, equipment, accessories, and services for serious and recreational...
-
Go to the website of the International Accounting Standards Board (www.ifrs.org). Search for the International Financial Reporting Standards (IFRS) summaries. Identify the most recently issued...
-
Assume American Airlines acquires a regional airline in the mid western United States for $450 million. American Airlines allocates $150 million of the purchase price to landing rights at various...
-
What is the File Drawer Problem?
-
What is evidence-based medicine?
-
What is a forest plot?
Study smarter with the SolutionInn App