Your brother started the business last year with an initial investment of $1 million, and now...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Your brother started the business last year with an initial investment of $1 million, and now needs an additional $1.5 million to finance the expansion of its already profitable operations - The Brothers Inc. To raise the funds, he approaches the ABC Partners, a hypothetical venture capital firm located in Perth, Western Australia. ABC Partners believes the opportunity is good and is willing to provide the $1.5 million, in exchange for a share of the common equity in the company. This is first-stage financing, so ABC Partners' hoped-for rate of return is 40% per year based on a 5-year investment horizon. The current EBITDA is $2,000,000 with a growth rate of 12 per cent per year for the next 5 years. You advise your brother that, based on a sample of recent transactions in the market, EBITDA multiple of 7 appears appropriate. The total liability and long-term debt are $500,000 including $100,000 accountable payable to be paid by the end of 2022. Your brother has no plan to borrow in the future. a. What is the enterprise value and equity value of The Brothers Inc in 5 years? (5 marks) b. Estimate the ownership level that ABC Partners will require for the investment. What is the post-money investment? What does this figure (i.e., the post- money investment) means? Briefly explain. (5 marks) c. You advise your brother that utilising a full amount in equi may be very expensive for The Brothers Inc. You advise him to borrow the full amount as convertible debt with the interest rate of 10 per cent per year for 5 years. ABC Partners can then convert debt into equity after 5 years. Estimate the ownership level your brother may be willing to offer to ABC Partners in this case. Your brother then compares the ownership levels between b) and c) Are they different? Justify your decision. (5 marks) d. Another option you advise your brother is to take staged financing. This means that an equal amount of the full amount of financing will be invested in The Brothers Inc each year. No calculations are required. What do you think about the ownership level that ABC Partners will require? Is this figure higher than the ones in b) and c) above? Where are the risks to The Brothers Inc. and ABC Partners with this structure of financing? (5 marks) Your brother started the business last year with an initial investment of $1 million, and now needs an additional $1.5 million to finance the expansion of its already profitable operations - The Brothers Inc. To raise the funds, he approaches the ABC Partners, a hypothetical venture capital firm located in Perth, Western Australia. ABC Partners believes the opportunity is good and is willing to provide the $1.5 million, in exchange for a share of the common equity in the company. This is first-stage financing, so ABC Partners' hoped-for rate of return is 40% per year based on a 5-year investment horizon. The current EBITDA is $2,000,000 with a growth rate of 12 per cent per year for the next 5 years. You advise your brother that, based on a sample of recent transactions in the market, EBITDA multiple of 7 appears appropriate. The total liability and long-term debt are $500,000 including $100,000 accountable payable to be paid by the end of 2022. Your brother has no plan to borrow in the future. a. What is the enterprise value and equity value of The Brothers Inc in 5 years? (5 marks) b. Estimate the ownership level that ABC Partners will require for the investment. What is the post-money investment? What does this figure (i.e., the post- money investment) means? Briefly explain. (5 marks) c. You advise your brother that utilising a full amount in equi may be very expensive for The Brothers Inc. You advise him to borrow the full amount as convertible debt with the interest rate of 10 per cent per year for 5 years. ABC Partners can then convert debt into equity after 5 years. Estimate the ownership level your brother may be willing to offer to ABC Partners in this case. Your brother then compares the ownership levels between b) and c) Are they different? Justify your decision. (5 marks) d. Another option you advise your brother is to take staged financing. This means that an equal amount of the full amount of financing will be invested in The Brothers Inc each year. No calculations are required. What do you think about the ownership level that ABC Partners will require? Is this figure higher than the ones in b) and c) above? Where are the risks to The Brothers Inc. and ABC Partners with this structure of financing? (5 marks)
Expert Answer:
Answer rating: 100% (QA)
The Brothers Inc Funding Analysis a Enterprise Value and Equity Value in 5 Years Project future EBITDA Year 1 2000000 1 012 2240000 Year 2 2240000 1 0... View the full answer
Related Book For
International Marketing And Export Management
ISBN: 9781292016924
8th Edition
Authors: Gerald Albaum , Alexander Josiassen , Edwin Duerr
Posted Date:
Students also viewed these finance questions
-
In late 2002, Albert (Al) Fiorini was becoming more and more frustrated and depressed. In September 2002, he had taken a leave of absence to return to school to earn his MBA, and he had trusted some...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Dakota Company had net sales ( at retail ) of $ 1 4 4 , 0 0 0 . \ table [ [ , At Cost,At Retail ] , [ Beginning inventory,$ 3 3 , 3 0 0 , $ 6 5 , 6 0 0 es Dakota Company had net sales (at retail) of...
-
What condition is necessary for a sustained flow of electric charge through a conducting medium?
-
Select an industry in which you are interested, and use the leading company in that industry as the benchmark. Then select two other companies in the same industry. For each category of ratios in the...
-
Pop (with the same properties as water) flows from a 4-in.-diameter pop container that contains three holes as shown in Fig. P3.103 (see Video 3.9). The diameter of each fluid stream is \(0.15...
-
Municipal Hospital relies heavily on cost data to keep its pricing structures in line with those of its competitors. The hospital provides a wide range of services, including intensive care,...
-
12. Re-write the following switch statement as an if statement. switch (letter) { case 'c': case 'C': cout < < " Bobo " < < endl; case 'y': case 'N': cout < < " Is a Dog " < < endl; break; case 'x':...
-
You have just been offered a full-time position in Cambridge and want to live close to where you will be working.The picture shows a condo currently listed for sale at $575,000 in Cambridge.It last...
-
In the following reaction, the rate of formation of NH 3 is 0.15 Mol/L x Min. What is the rate of reaction? N 2 +3H 2 ---> 2NH 3
-
How well does south korea's Corporate Governance Practices comply with the OECD Corporate Governance principles?
-
What is the research question being addressed by the study? "Do Auditors Recognize the Potential Dark Side of Executives' Accounting Competence?"
-
You're caught running a red light on Hwy 3 1 6 . Attempting to impress the skeptical patrol officer with your physics knowledge, you claim that you were traveling so fast that the red light ( 6 9 4...
-
What is the type of document summarizes income and expense activity over a specified period and shows net profit or loss?
-
What would be two accounting practices related to tax documentation for individuals?
-
The sleigh lands on a snowy and icy patch (i.e. a frictionless surface) with a known initial speed U, as illustrated. If the sleigh takes a known time (e.g. 5 seconds) to come to rest, what is the...
-
In the circuit shown in Figure 4, a battery supplies a constant voltage of 40 V, the inductance is 2 H, the resistance is 10, and l(0) = 0. (a) Find l(t). (b) Find the current after 0.1s.
-
Explain how the Internet may be a valuable source for information, for even the smallest-sized exporter.
-
Which is more influential for consumers, COI or BOI?
-
This company, located in Seattle, Washington, in the United States, is a distributor of engineering equipment and machine tools. The company receives an order from the Matens Company in Portugal for...
-
Assess two different quantitative measures on the temptation traditional model and temptation stable analysis patterns, and explain the differences between each of the measures.
-
What do you think are the implementation issues for the AnyUnit BO, when used in the Temptation stable analysis pattern?
-
Draw with a class diagram and describe the applicability of the temptation SAP in a scenario, where the YouTube channel is trying to tempt people to come and watch the uploaded videos, subscribe to...
Study smarter with the SolutionInn App