P5-7. Elsa Company shared the following prospective financial information to approximate price that should be set...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
P5-7. Elsa Company shared the following prospective financial information to approximate price that should be set if the investor buys out 15% share in a group of private equity investors. You were tasked to compute for the Elsa Company. Revenues Variable COGS Fixed COGS Gross profit Variable operating expenses Fixed operating expenses Operating income 2021 2022 2023 2024 2025 2,250,000 2,750,000 3,250,000 3,500,000 4,000,000 562,500 687,500 812,500 875,000 1,000,000 750,000 750,000 750,000 750,000 750,000 937,500 1,312,500 1,687,500 1,875,000 2,250,000 450,000 550,000 650,000 700,000 800,000 200,000 200,000 200,000 200,000 200,000 287,500 975,000 1,250,000 562,500 837,500 Other pertinent assumptions can be found below. . Depreciation of P500,000 is included in fixed cost of goods sold while P100,000 of depreciation is charged to fixed operating expenses. Income tax rate is at 20% • Elsa Company estimates it needed P200,000 cash on an annual basis to sustain its capital investments. • From 2026 until perpetuity, the company estimates net cash flows to grow at constant rate of 4%. • Elsa Company has debt-to-equity ratio of 1.5. Pre-tax cost of debt is at 4% while cost of equity is at 9%. • Elsa Company has outstanding loans of PhP2,000,000. Compute for the following: 1. Weighted average of cost of capital of Elsa Company 2. Net income from 2021 to 2025 3. Terminal value of Elsa Company 4. Net cash flow to the firm 5. Net cash flow to equity 6. Price to pay to buy 15% share in Elsa Company. P5-7. Elsa Company shared the following prospective financial information to approximate price that should be set if the investor buys out 15% share in a group of private equity investors. You were tasked to compute for the Elsa Company. Revenues Variable COGS Fixed COGS Gross profit Variable operating expenses Fixed operating expenses Operating income 2021 2022 2023 2024 2025 2,250,000 2,750,000 3,250,000 3,500,000 4,000,000 562,500 687,500 812,500 875,000 1,000,000 750,000 750,000 750,000 750,000 750,000 937,500 1,312,500 1,687,500 1,875,000 2,250,000 450,000 550,000 650,000 700,000 800,000 200,000 200,000 200,000 200,000 200,000 287,500 975,000 1,250,000 562,500 837,500 Other pertinent assumptions can be found below. . Depreciation of P500,000 is included in fixed cost of goods sold while P100,000 of depreciation is charged to fixed operating expenses. Income tax rate is at 20% • Elsa Company estimates it needed P200,000 cash on an annual basis to sustain its capital investments. • From 2026 until perpetuity, the company estimates net cash flows to grow at constant rate of 4%. • Elsa Company has debt-to-equity ratio of 1.5. Pre-tax cost of debt is at 4% while cost of equity is at 9%. • Elsa Company has outstanding loans of PhP2,000,000. Compute for the following: 1. Weighted average of cost of capital of Elsa Company 2. Net income from 2021 to 2025 3. Terminal value of Elsa Company 4. Net cash flow to the firm 5. Net cash flow to equity 6. Price to pay to buy 15% share in Elsa Company.
Expert Answer:
Answer rating: 100% (QA)
Answer 1 WACC 55 2 Net Income P000 2021 2022 2023 2024 2025 Net Income 230 450 670 780 1000 3 Termin... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
A group of private equity investors provided $16 million to a start-up company involved in making high-technology detection systems for drugs and other types of contraband. Immediately after the...
-
An asset manager is making the valuation exercise of "Uppy" equity shares. The asset manager's estimation of the Free Cash Flow to Firm (FCF) for the period 2021-2025 is illustrated in Table 2. Table...
-
Find the most recent 10k (annual report filed with the SEC) for your chosen company Update the project spreadsheet so the headings (the dates on the columns) represent the most recent years that...
-
Posting the entries from the sales journal to the accounts receivable subsidiary ledger should be done ______. a). at the end of each month b). on a weekly basis c). on a daily basis d). only at the...
-
Which components of the NIMS training would be most helpful to the North County aggregate during the time of disasters? Explain your reasons. Discuss how training might differ depending on the type...
-
In the following two independent cases, the company closes its books on December 31: 1. Armstrong Inc. sells $2 million of 10% bonds on March 1, 2014. The bonds pay interest on September 1 and March...
-
The General Social Survey reported that in a sample of 68 men aged 1825, the mean number of hours of television watched per day was 2.76 with a standard deviation of 2.21. In a sample of 72 women...
-
Erica Bishop lived in public housing with her children. Her lease stated that only she and her children, who were listed on the lease, could live in the apartment, and that she was responsible for...
-
You are asked to consult and report back to the county on the following case: Male smoker, 58 years old with asthma and COPD, height 6'0" weight = 205 lbs, takes albuterol breathing treatments for...
-
Shelby Shelving is a small company that manufactures two types of shelves for grocery stores. Model S is the standard model; model Lx is a heavy-duty version. Shelves are manufactured in three major...
-
Financial planners (and engineering economists) unanimously encourage people to seek out the highest rate of return possible within their personal level of risk tolerance. To illustrate this point,...
-
The drag force on a particular object at 20 m/s is 152 N. What is the drag force on the same object at 45 m/s
-
Complete the sentence: Police agencies were created in _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ but were ill - equipped to deal with many issues that were associated with urbanization and the growing crime...
-
A Chinese company requires $US 5 million for one year to finance its working capital needs. Two borrowing alternatives are available: Borrow $US 5 million in Eurodollars in London at 4% per annum...
-
4% Your cargo includes UN1499, SODIUM NITRATE AND POTASSIUM NITRATE MIXTURE, and you stop to buy lunch at a truck stop. When you return to your vehicle, you notice that your trailer's rear doors have...
-
A 1 cm diameter hole in the base of a bucket of constant cross-section of 0 . 0 5 m 2 causes water to flow out. how long will it take for all the water to be lost if the bucket has an initial level...
-
Explore the integration of the Internet of Things (IoT) in business management systems. Discuss how connected devices, data analytics, and real-time monitoring contribute to improved operational...
-
Which, if any, of the dichloroethene molecules drawn in Data Table II (3.) (4.) and (5.) are geometric isomers? A. B. C. D. cis-1,2-dichloroethene and trans-1,2-dichloroethene...
-
The IT department allocates indirect costs to user departments on the basis of CPU time at the rate of $2000 per second. For the first quarter, the two heaviest-use departments logged 900 and 1300...
-
In an effort to reduce pipe breakage, water hammer, and product agitation, a chemical company plans to install several chemically resistant pulsation dampeners. The cost of the dampeners today is...
-
The cash flow associated with making self-locking fasteners is shown below. Determine the net present worth (year 0) at an interest rate of 10% peryear. Year 02 3 4 5 6 78 9 Income, 1000 20 20 20 20...
-
a. Who may bring suit under the 1934 Securities Exchange Act? b. Is the basis for action the same as in a 1933 Act suit? Explain.
-
What are the responsibilities of the plaintiff and the defendant in a 1933 Act suit?
-
Under what circumstances will a statement be presumed to be misleading?
Study smarter with the SolutionInn App