Part II: A client of your sport marketing/finance company, Jennifer Peden, has come to you with...

 

 

Transcribed Image Text:

Part II: A client of your sport marketing/finance company, Jennifer Peden, has come to you with an interest in purchasing the Athens Aeros of the US Disc Golf Association (UDGA). Below you find information regarding recent franchise sales, ticket revenue, total revenue, as well as projections for incremental cash flows. This information provides you with information to calculate THREE different valuations for the Aeros DATE SOLD June 2017 July 2017 June 2018 Sep. 2018 Oct. 2018. Dec. 2018 Jan. 2019 FRANCHISE Dayton Discs Miami Markers Toronto Throwers Pittsburgh Pivots Scattle Spirit Fresno Frisbees Tampa Bay Tacos Athens Aeros PRICE $275,000.00 380,000.00 338,900.00 222,000.00 410,888.00 243,999.00 308,880.00 PPPPPPPPP TICKET TOTAL REVENUE REVENUE $36,800.00 $47,540.00 63,600.00 52,800.00 85,555.00 110,540.00 29,000.00 11,000.00 26,000.00 31,000.00 63,200.00 94,311.00 49,000.00 91,800.00 53,999.00 63,000.00 Part II: A client of your sport marketing/finance company, Jennifer Peden, has come to you with an interest in purchasing the Athens Aeros of the US Disc Golf Association (UDGA). Below you find information regarding recent franchise sales, ticket revenue, total revenue, as well as projections for incremental cash flows. This information provides you with information to calculate THREE different valuations for the Aeros DATE SOLD June 2017 July 2017 June 2018 Sep. 2018 Oct. 2018. Dec. 2018 Jan. 2019 FRANCHISE Dayton Discs Miami Markers Toronto Throwers Pittsburgh Pivots Scattle Spirit Fresno Frisbees Tampa Bay Tacos Athens Aeros PRICE $275,000.00 380,000.00 338,900.00 222,000.00 410,888.00 243,999.00 308,880.00 PPPPPPPPP TICKET TOTAL REVENUE REVENUE $36,800.00 $47,540.00 63,600.00 52,800.00 85,555.00 110,540.00 29,000.00 11,000.00 26,000.00 31,000.00 63,200.00 94,311.00 49,000.00 91,800.00 53,999.00 63,000.00