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...
-
Which element is more likely to dissociate into its monatomic form at 3000 K, H2 or N2? Why?
-
ASAP Macmillan Learning Use the information below to calculate the GDP Deflator for both years and the inflation rate. The base year is 1970. Assume that there are only 3 goods in the economy: eggs,...
-
What are the components of a statechart diagram?
-
Jones and Wang, physicians, budgeted for the following revenue and expenses for the month of September: Depreciationequipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $...
-
Consider an agent with the following utility function: U = E(rp) 0.005A Consider that this agent wants to create an efficient portfolio and that her coefficient of risk aversion is 25. Compute the...
-
The first quarter tax return needs to be filed for Prevosti Farms and Sugarhouse by April 15, 2019. For the purpose of the taxes, assume the second February payroll amounts were duplicated for the...
-
To find a critical value for z-scores, go to the Probability Calculator in Geogebra or the Probability Distribution plot in Minitab. Make sure you are using the standard Normal distribution (with =...
-
Information needed for calculating ratios 19 20 21 For the Fiscal Period Ending Sales or Total Revenue 181,193,000 171,760,000 168,864,000 EBIT ==> Earnings before interest and taxes (Operating...
-
calculate the NPV , IRR , MIRR Exhibit 1 - BASE CASE - Model Inputs and NPV, IRR, MIRR Analysis for MFS Investm Model Inputs: Total Market Size 1,000 Market Growth After Year One 6.00% Sensitivity...
-
Could you develop a program that prompts the user to input the desired size of potato fries for purchase? Subsequently, based on the specified size, the program should provide the corresponding price.
-
Use an IF function with nested VLOOKUP functions to calculate the Federal Income Tax Rate.The federal tax rate is a function of the adjusted income and the employee's marital status.Reference the tax...
-
As a manager, you believe in the expectancy theory of motivation. which of the following actions would you take to influence the effort, performance, and reward perceptions that are integral to this...
-
Could someone actually calculate and explains everything? Image transcription text Part A (45% of the mark for this assignment) Question 1 Tanya is 39 years old and has never saved into a pension...
-
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...
-
An atom loses an electron to another atom. Is this an example of a physical or chemical change? (a) chemical change involving the formation of ions (b) physical change involving the formation of ions...
-
Why are ores so valuable? (a) They are sources of naturally occurring gold. (b) Metals can be efficiently extracted from them. (c) They tend to occur in scenic mountainous regions. (d) They hold many...
-
Aluminum ions carry a 3+ charge, and chloride ions carry a 1- charge. What is the chemical formula for the ionic compound aluminum chloride? (a) Al 3 Cl (b) AlCl 3 (c) Al 3 Cl 3 (d) AlCl
Study smarter with the SolutionInn App