You are invited to the shareholders meeting where they will discuss the disposal of 20% of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are invited to the shareholders meeting where they will discuss the disposal of 20% of the shares of Isilumko (Pty) Ltd to one of their biggest suppliers, Lucky (Pty) Ltd. To prepare for this meeting you are required to calculate the value of the shares of Isilumko (Pty) Ltd. You have the following extracts from the company's financial statements at your disposal: Proforma income and operating expenses of Isilumko (Pty) Ltd for the years 2022 -2024 2024 2023 2022 Income 4 350 000 3 875 000 3 215 400 Cost of sales (2 827 500) (2 441 250) (1 993 548) Gross profit 1 522 500 1 433 750 1 221 852 Operating expenses Accounting fees Bank charges Depreciation (150 000) (89 000) (50 000) (30 000) (112 000) (104 500) (142 000) (78 000) (30 000) (28 000) (100 800) (139 950) (138 000) (69 000) (20 000) (22 000) (90 720) (64 832) Finance cost Water and electricity Salaries and wages Profit before tax 987 000 915 000 817 300 Taxation (276 360) (256 200) (222 844) Profit after tax 710 640 658 800 594 456 The company expects the cash flow to grow at 4% each year. The company's weighted average cost of capital is 12%. Isilumko (Pty) Ltd's authorised and issued share capital is 100 shares at R1.00 each. Required: Calculate the value of 20% of the shares of Isilumko (Pty) Ltd using the free cash flow method. Round off your final answer to the nearest rand. You are invited to the shareholders meeting where they will discuss the disposal of 20% of the shares of Isilumko (Pty) Ltd to one of their biggest suppliers, Lucky (Pty) Ltd. To prepare for this meeting you are required to calculate the value of the shares of Isilumko (Pty) Ltd. You have the following extracts from the company's financial statements at your disposal: Proforma income and operating expenses of Isilumko (Pty) Ltd for the years 2022 -2024 2024 2023 2022 Income 4 350 000 3 875 000 3 215 400 Cost of sales (2 827 500) (2 441 250) (1 993 548) Gross profit 1 522 500 1 433 750 1 221 852 Operating expenses Accounting fees Bank charges Depreciation (150 000) (89 000) (50 000) (30 000) (112 000) (104 500) (142 000) (78 000) (30 000) (28 000) (100 800) (139 950) (138 000) (69 000) (20 000) (22 000) (90 720) (64 832) Finance cost Water and electricity Salaries and wages Profit before tax 987 000 915 000 817 300 Taxation (276 360) (256 200) (222 844) Profit after tax 710 640 658 800 594 456 The company expects the cash flow to grow at 4% each year. The company's weighted average cost of capital is 12%. Isilumko (Pty) Ltd's authorised and issued share capital is 100 shares at R1.00 each. Required: Calculate the value of 20% of the shares of Isilumko (Pty) Ltd using the free cash flow method. Round off your final answer to the nearest rand.
Expert Answer:
Answer rating: 100% (QA)
Solution WACC 12 Growth rate 4 Discounting rate WACC Growth rate 12 4 ... View the full answer
Related Book For
Advertising & Promotion An Integrated Marketing Communications Perspective
ISBN: 978-0070891302
5th Canadian Edition
Authors: Gerorge E.Belch, Micheal A.Belch, Micheal A.Guolla
Posted Date:
Students also viewed these accounting questions
-
You are invited to your six-year-old niece's birthday party and bring her the new superhero doll being advertised on television. She's thrilled when she unwraps the gift but is in tears a short time...
-
Kassahun enjoys listening to all types of music and owns countless CDs. Over the years, Kassahun has gained a local reputation for knowledge of music from classical to rap and the ability to put...
-
Why might cloud computing be greener than conventional computing alternatives? Research online and share examples suggesting that cloud firms could be less environmentally taxing than if a firm built...
-
Many towns and small cities have Web sites that they use to interact with their citizens. In 100 words, describe three departments that should be included on the home page of a small towns Web site...
-
Fatima Fashions has annual credit sales of 250,000 units with an average collection period of 70 days. The company has a per unit variable cost of US$20 and a per unit sale price of US$30. Bad debts...
-
Find the current through and the potential difference across each resistor in Figure P23.26. FIGURE P23.26 10 V 5.00 5.02 ww www ww 10 ww 5.0 0
-
Joe, a resident of New Jersey, wants to open a restaurant. He asks Kay, his friend, an experienced attorney and a New Yorker, for her business and legal advice in exchange for a 20 percent ownership...
-
12. For the figure below, write down its excitation expressions, state expressions, and output expression, draw its state diagram, and determine its logic function. (15') CLK Do Q D D >C
-
1. Case Exhibit 2 presents monthly data of units produced and sold, and actual costs incurred, for 24 months. B Create a scatterplot of costs and units. b. From your scatterplot, estimate the...
-
Total cash receipts Total cash disbursements 1st Quarter $ 280,000 2nd Quarter 3rd Quarter 4th Quarter $ 430,000 $ 330,000 $ 300,000 $ 310,000 $ 290,000 $ 330,000 $ 310,000 The company's beginning...
-
A list of account balances for Saint Lyonn Pastries follow: Revenue and Expenses January 1 inventories Purchases of raw materials $171,000 Raw materials $38,000 Direct labor $205,000 Work in process...
-
Assessment (if applicable) Therapeutic Procedural Code(s) (if applicable) Diagnostic Code (if applicable) Other Information (if applicable) Lois Marty Frances Dona Everett Marie Pace Patient medical...
-
Discuss why group dynamics should be taken into consideration when managing a meeting.
-
A baking company is able to trace raw materials such as sugar, eggs, and flour to each bakery item it produces. What are these types of costs called? a.) Direct labor b.) Indirect labor c.) Direct...
-
Assumptions : Sales will increase by 15% COGS will increase by 150 Basis Points General and Admin Expenses will Increase by 50 basis points R & D, Current Assets and Current Liabilities will remain...
-
Using the following accounts and balances, prepare the "Stockholders' Equity" section of the balance sheet. 70,000 shares of common stock authorized, and 1,000 shares have been reacquired. Common...
-
Write a paper detailing a geographic information system (GIS) of your own design that would utilize data in an original manner.
-
Discuss the factors that media buyers should take into consideration when buying advertising time on radio.
-
What is meant by shock advertising? Evaluate the arguments for and against the use of shock advertising by marketers.
-
Which of these media executions appears to be the most innovative?
-
Go to the website that contains the most recent calculations of the Economists Big Mac Index, http://www.economist.com/content/big-mac-index. a. Plot the relationship between the local price of a Big...
-
If the price level recently increased by 19% in England while falling by 6% in the Canada, by how much must the exchange rate change if PPP holds? Assume that the current exchange rate is 0.58 pound...
-
The New Zealand dollar to U.S. dollar exchange rate is 1.38, and the British pound to U.S. dollar exchange rate is 0.65. If you find that the British pound to New Zealand dollar is trading at 0.5,...
Study smarter with the SolutionInn App