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...
-
On September 30, Pendley Party Shop had a $56,000 balance in Accounts Receivable and a $3,000 credit balance in Allowance for Uncollectible Accounts. During October, the store made credit sales of...
-
Figure shows a dumbbell with two equal masses (to be considered as point masses) attached to a very thin (massless) rod of length L. (a) Show that the period of this pendulum is a minimum when the...
-
The eye bolt is used to support the load of 5 kip. Determine its diameter d to the nearest 1/8 in. and the required thickness h to the nearest 1/8 in. of the support so that the washer will not...
-
After all revenue and expense accounts have been closed at the end of the fiscal year, Income Summary has a debit of $490,750 and a credit of $613,400. At the same date, Retained Earnings has a...
-
CNT Industries wishes to accumulate funds to provide a retirement annuity for its vice-president of research, Jennifer Mangan. Ms. Mangan will retire in exactly 12 years time. Upon retirement, she is...
-
The Country Store is a retail outlet for a variety of hardware and housewares. The owner is eager to prepare a budget and is especially concerned with her cash position. The company will have to...
-
Following are the merchandising transactions for Dollar Store. Nov. 1 Dollar Store purchases merchandise for $1,500 on terms of 2/5, n/30, FOB shipping point, invoice dated November 1. 5 Dollar Store...
-
Jeters Company uses a periodic inventory system and reports the following for the month of June. Date Explanation Units Unit Cost Total Cost June 1 Inventory 120 $5 $600 12 Purchases 370 6 2,220 23...
-
1) We viewed most of the documentary "The Corporation" during our course. What were 3 of the most important things you learned or made aware of from the documentary? 2) Influential economists like...
-
I'm creating a Java code and keep getting this error > TestClass.java:26: error: non-static method isEmpty(LetterInventory) cannot be referenced from a static context I have code from 2 separate Java...
-
Jaime is a baker who produces gourmet doughnuts. He can access labor at a rate of $ 2 per hour, and capital at a rate of $ 0 . 2 5 per machine hour. He produces doughnuts according to Q = L + K 0 . 5...
-
Search and Rescue is the most important task assigned at the scene of an emergency. List and discuss at least 5 factors that a fire fighter must take into account when tasked with search and rescue...
-
A construction company must transport materials from its storage facility to a job site. The table below provides information on the travel times, in minutes, between locations. The storage facility...
-
Compile data on consumption and expenditures for the following categories in 30 different countries: (1) food and beverages, (2) clothing and footwear, (3) housing and home operations, (4) household...
-
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...
-
Due to the Covid recession of 2020, the U.S. government budget changed from smaller deficits to very large deficits. What impact would this have on the net exports and private sector balances, all...
-
Verify the log-likelihood in equation (16.4) for the Tobit model. In L = = In { 1-0 (x-di)} 1:y=di 122. + (y; - x) 02 (16.4) i:y;>di
-
Verify the likelihood in equation (16.5) for the two-part model. n2. (16.5) -(-)-(-2)/02 L = [] {(p;)" (1 p; )'-'} [[ ( i=1 ri=1
Study smarter with the SolutionInn App