3 Q.2. Balance Sheet Cash Accounts receivable Inventories Total current assets Fixed assets, net Total assets...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
3 Q.2. Balance Sheet Cash Accounts receivable Inventories Total current assets Fixed assets, net Total assets Accounts payable Accruals Bank loan Total current liabilities Long-term debt Common stock ($1 par value) Capital Surplus Retained Earnings Total liabilities and equity Income Statement Net Sales Cost of Goods Sold Gross Profit 1. 2. 3. Marketing General and Administrative Depreciation Earnings Before Interest and Taxes Interest Earnings Before Taxes Income Taxes (40% Rate) Net Income FY20 150,000 120,000 350,000 620,000 300,000 920,000 130,000 50,000 85,000 265,000 420,000 50,000 200,000 80,000 1,015,000 FY20 2,000,000 1,200,000 800,000 192,308 230,769 61,538 315,385 31,000 284,385 113,754 170,631 FY21 70,000 210,000 470,000 750,000 380,000 1,130,000 170,000 70,000 100,000 340,000 550,000 50,000 200,000 160,000 1,300,000 FY21 2,500,000 1,500,000 1,000,000 218,750 234,375 85,938 460,938 39,000 421,938 168,775 253,163 The financial statements for the year ending 31st March 2020 (FY20) are based on actual results, whereas the forecast are provided for FY21. Determine the equity valuation cash flows for FY21. Further, it is given that FY21 is the steppingstone year and the cash flows are expected to grow at a rate of 8% annually FY22 onwards. The expected rate of return for your firm is 25%. Calculate the Equity Valuation Cashflow for FY21 Calculate the Equity Valuation Cashflow for FY22 and the Terminal Value Calculate the valuation of Magic Inc that your firm is willing to pay for Magic Inc. given your expected rate of return of 25 % | 3 Q.2. Balance Sheet Cash Accounts receivable Inventories Total current assets Fixed assets, net Total assets Accounts payable Accruals Bank loan Total current liabilities Long-term debt Common stock ($1 par value) Capital Surplus Retained Earnings Total liabilities and equity Income Statement Net Sales Cost of Goods Sold Gross Profit 1. 2. 3. Marketing General and Administrative Depreciation Earnings Before Interest and Taxes Interest Earnings Before Taxes Income Taxes (40% Rate) Net Income FY20 150,000 120,000 350,000 620,000 300,000 920,000 130,000 50,000 85,000 265,000 420,000 50,000 200,000 80,000 1,015,000 FY20 2,000,000 1,200,000 800,000 192,308 230,769 61,538 315,385 31,000 284,385 113,754 170,631 FY21 70,000 210,000 470,000 750,000 380,000 1,130,000 170,000 70,000 100,000 340,000 550,000 50,000 200,000 160,000 1,300,000 FY21 2,500,000 1,500,000 1,000,000 218,750 234,375 85,938 460,938 39,000 421,938 168,775 253,163 The financial statements for the year ending 31st March 2020 (FY20) are based on actual results, whereas the forecast are provided for FY21. Determine the equity valuation cash flows for FY21. Further, it is given that FY21 is the steppingstone year and the cash flows are expected to grow at a rate of 8% annually FY22 onwards. The expected rate of return for your firm is 25%. Calculate the Equity Valuation Cashflow for FY21 Calculate the Equity Valuation Cashflow for FY22 and the Terminal Value Calculate the valuation of Magic Inc that your firm is willing to pay for Magic Inc. given your expected rate of return of 25 % |
Expert Answer:
Answer rating: 100% (QA)
To calculate the Equity Valuation Cash Flow for FY21 we need to determine the Free Cash Flow to Equity FCFE for that year FCFE represents the cash ava... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Cost of goods sold is shown as a distinct line item on the income statement. Where is information related to cost of goods sold shown on the statement of cash flows under both the direct and indirect...
-
Cost of Goods Sold is reported as an asset on the balance sheet. as a direct reduction of equity on the statement of changes in stockholders\' equity. as an addition to Sales Revenue on the income...
-
CASH PAID FOR MERCHANDISE Douglas Company's cost of goods sold for 20-2 was $400,000. Compute the amount of cash paid for merchandise in 20-2. The December 31, 20-2 and 20-1, balances of Merchandise...
-
Law Management Services began business on January 1, 2012, with a capital investment of $120,000. The company manages condominiums for owners (Service Revenue) and rents space in its own office...
-
1. If you were Skip Grenoble, which alternative would you advice Jim Beierlein to implement? What criteria would you use to arrive at your decision? 2. At what level of demand (in pounds) per year...
-
The demand for subassembly S is 100 units in week 7. Each unit of S requires 1 unit of T and 2 units of U. Each unit of T requires 1 unit of V, 2 units of W, and 1 unit of X. Finally each unit of U...
-
Provide an example for use case generalization. What is its significance?
-
Liane Hansen has prepared the following list of statements about bonds. 1. Bonds are a form of interest-bearing notes payable. 2. When seeking long-term financing, an advantage of issuing bonds over...
-
Include a list of the principals involved in your business a mobile mechanic with a brief overview of how their particular skills will serve the business. Include accomplishments that relate to the...
-
Kate Jackson, a new staff accountant, is confused because of the complexities involving accounting standard setting. Specifically, she is confused by the number of bodies issuing financial reporting...
-
John saved $4000 and he invested part of it in his saving account that paid 4% per year and the rest of his saving in stocks that paid 8% per year. The total interest after 1 year became $400 with...
-
The blue diode laser used for reading Blu-Ray disks has a wavelength of 405 nm. Traditional DVD diode lasers use a red diode laser with wavelength of 650 nm. Light from both diode lasers is directed...
-
2. A molecular motor is moving along an actin filament or a microtubule carrying a cargo of a radius against the viscous friction force. The energy for the motion comes from ATP hydrolysis. Assume...
-
A sinewave has a period (duration of one cycle) of 720 s. What is the corresponding frequency of this sinewave in kHz, expressed to three significant figures If the frequency of the sinewave is now...
-
Consider a skier heading down a 11 slope. Assume the coefficient of friction for waxed wood on wet snow is k = 0.10 and use a coordinate system in which down the slope is positive. a. Calculate the...
-
Sirius has a luminosity about 23 times that of our Sun, and a radius about 1.8 times that of our Sun. Estimate the temperature of Sirius.
-
Complete the run method. Each loop of the run() method represents one tick of time. The method should: Advance the time by one "tick" Find all patients in the treatment room who have completed their...
-
Decades after the event, Johnson & Johnson (J&J), the 130-year-old American multinational, is still praised for swiftly The company indicated that its response was based on the expectations set forth...
-
Saul would like to exchange land that he owns (adjusted basis \($125,000\) and FMV of \($155,000)\) for land in a neighboring county (adjusted basis \($110,000\) and FMV \($130,000)\) plus cash of...
-
How would your answers change to Application Problem 8 if the transaction qualified as an excluded transaction? Problem 8 Chase would like to exchange land that he owns (adjusted basis \($140,000\)...
-
Porter enjoys antique shopping and looking for a good buy. He visited several antique stores and flea markets recently and purchased an old chest of drawers for his extra bedroom. While moving the...
Study smarter with the SolutionInn App