The company's ownership group has come to you for guidance. They are considering whether to sell...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The company's ownership group has come to you for guidance. They are considering whether to sell their company; they want you to determine the fair market value (FMV) of the shares of the company under the capitalized cash flow approach assuming the company does not go forward with the 3D high-definition product. As a first step, please provide ownership with a Normalized EBITDA based on the approach discussed in class using the historical information provided below. Your normalization should begin with Income before taxes. Sales Cost of sales Gross margin Operating expenses Amortization Bad debt Interest Consultant Office Professional fees Property taxes Utilities Vehicle Income before taxes, other income and management salaries Interest income Management salaries Income before taxes Income taxes Net income Moondance Inc. Historical income statements For the period ended December 31 2017 2016 $3,000,000 $3,500,000 (2,220,000) (2,485,000) 780,000 1,015,000 (50,000) (60,000) (65,000) (12,000) (10,000) (150,000) (30,000) (38,000) (40,200) (10,000) (40,000) (25,000) (30,000) (10,000) (9,000) (25,000) (25,000) (33,000) (33,000) (30,000) (30,000) (225,000) (275,000) 555,000 740,000 2015 2014 2013 $5,000,000 $5,500,000 $6,000,000 (3,750,000) (4,125,000) (4,500,000) 1,250,000 1,375,000 1,500,000 217,000 350,000 (54,250) (87,500) $162,750 $262,500 (65,000) (9,500) (44,300) (25,000) (28,000) (11,000) (25,500) 869,300 (45,000) (20,000) (33,500) (28,000) (30,500) (25,000) (380,700) (264,800) 12,000 10,000 11,000 11,000 (350,000) (400,000) (400,000) (300,000) (338,000) (390,000) (389,000) (289,000) (70,000) (10,000) (46,000) 1,110,200 1,257,000 480,300 821,200 (120,075) (205,300) $360,225 $615,900 (32,000) (12,000) (20,000) (28,000) (25,000) (243,000) 11,000 (350,000) (339,000) 918,000 (229,500) $688,500 The company's ownership group provided the following information: .One-third of the land was purchased with the intent to expand and is currently vacant. Management has now decided not to proceed with the planned expansion. Property taxes in the historical income statements have been incurred on all land held. . Currently, no lawsuits are pending against the company. In 2014, a customer's television set caught fire; the customer claimed it was due to the use of a Moondance cable box. Before the lawsuit was dismissed, $35,000 was spent in defending the company in this lawsuit. . Bad debt expense is expected to be roughly $10,000 per year. . The management group feel they earn every penny of their salaries; however, managers at comparable entities only earn $200,000 per year. The Company has marketable securities have an adjusted cost base (ACB) of $50,000. There is some disagreement among the owners as to whether the company should be holding these marketable securities or whether they should be liquidated and distributed to the owners of the company. These investments have generated interest income, shown on the historical financial statements under other income. These marketable securities are considered redundant assets. The company's ownership group has come to you for guidance. They are considering whether to sell their company; they want you to determine the fair market value (FMV) of the shares of the company under the capitalized cash flow approach assuming the company does not go forward with the 3D high-definition product. As a first step, please provide ownership with a Normalized EBITDA based on the approach discussed in class using the historical information provided below. Your normalization should begin with Income before taxes. Sales Cost of sales Gross margin Operating expenses Amortization Bad debt Interest Consultant Office Professional fees Property taxes Utilities Vehicle Income before taxes, other income and management salaries Interest income Management salaries Income before taxes Income taxes Net income Moondance Inc. Historical income statements For the period ended December 31 2017 2016 $3,000,000 $3,500,000 (2,220,000) (2,485,000) 780,000 1,015,000 (50,000) (60,000) (65,000) (12,000) (10,000) (150,000) (30,000) (38,000) (40,200) (10,000) (40,000) (25,000) (30,000) (10,000) (9,000) (25,000) (25,000) (33,000) (33,000) (30,000) (30,000) (225,000) (275,000) 555,000 740,000 2015 2014 2013 $5,000,000 $5,500,000 $6,000,000 (3,750,000) (4,125,000) (4,500,000) 1,250,000 1,375,000 1,500,000 217,000 350,000 (54,250) (87,500) $162,750 $262,500 (65,000) (9,500) (44,300) (25,000) (28,000) (11,000) (25,500) 869,300 (45,000) (20,000) (33,500) (28,000) (30,500) (25,000) (380,700) (264,800) 12,000 10,000 11,000 11,000 (350,000) (400,000) (400,000) (300,000) (338,000) (390,000) (389,000) (289,000) (70,000) (10,000) (46,000) 1,110,200 1,257,000 480,300 821,200 (120,075) (205,300) $360,225 $615,900 (32,000) (12,000) (20,000) (28,000) (25,000) (243,000) 11,000 (350,000) (339,000) 918,000 (229,500) $688,500 The company's ownership group provided the following information: .One-third of the land was purchased with the intent to expand and is currently vacant. Management has now decided not to proceed with the planned expansion. Property taxes in the historical income statements have been incurred on all land held. . Currently, no lawsuits are pending against the company. In 2014, a customer's television set caught fire; the customer claimed it was due to the use of a Moondance cable box. Before the lawsuit was dismissed, $35,000 was spent in defending the company in this lawsuit. . Bad debt expense is expected to be roughly $10,000 per year. . The management group feel they earn every penny of their salaries; however, managers at comparable entities only earn $200,000 per year. The Company has marketable securities have an adjusted cost base (ACB) of $50,000. There is some disagreement among the owners as to whether the company should be holding these marketable securities or whether they should be liquidated and distributed to the owners of the company. These investments have generated interest income, shown on the historical financial statements under other income. These marketable securities are considered redundant assets.
Expert Answer:
Answer rating: 100% (QA)
Based on the information provided I will calculate the Normalized EBITDA for Moondance Inc using t... View the full answer
Related Book For
Managerial Economics Theory Applications and Cases
ISBN: 978-0393912777
8th edition
Authors: Bruce Allen, Keith Weigelt, Neil A. Doherty, Edwin Mansfield
Posted Date:
Students also viewed these finance questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
What impact does this have on the statement of cash flows using the indirect method? a.) If the balance of a current liability decreases during the accounting period, then that amount will be...
-
Why should guitars be played offstage before they are brought onstage for a concert?
-
The motivation for fraud in the case of PPG Industries involved the controllers desire to ensure that the company was able to meet or beat the analysts consensus earnings estimates. (T/F)
-
Consider unsteady flow in the constant diameter, horizontal pipe shown in Fig. P5.67. The velocity is uniform throughout the entire pipe, but it is a function of time: \(\mathbf{V}=u(t)...
-
Match each situation with the fraud triangle factor (opportunity, financial pressure, or rationalization) that best describes it. (a) An employees monthly credit card payments are nearly 75% of their...
-
Copy your question from the blogpost and paste it in the first bullet in a Word doc.Then cut and paste the relevant principles of law, supported by cases, statutes, and other authorities that you...
-
In (Figure 1), F = 4.5 kN and 0 = 30. Part A Figure 4 kN 15 6 F 30 6 kN Determine the magnitude of the resultant force. Express your answer to three significant figures and include the appropriate...
-
Read this code Financial['Current assets pctg']=Financial['Current Assets - Total']/Financial['Assets - Total'] Financial
-
The Zipcar website provides details on membership and mentions a $ 7 . 0 0 monthly membership fee. A car can be rented for an hourly or daily rate. While the actual rate can vary, a car can be rented...
-
This is an semiannually bond which is mean one half the yield and pmt, also double the period Bond B Bond A Coupon 8% 9% Yield to maturity 8% 8% Maturity (years) 2 5 Par $100.00 $100.00 Price $100.00...
-
Compared to other methods of calculating depreciation, how does the declining balance method affect net income in the first year?
-
Goldman Sachs paid $2 per share over the last 12 months. Dividends are expected to increase at 14% in the next three years, and at 10% thereafter. If the firm's required return is 11%. What should be...
-
Question 3 (Marks: 30) Q.3.1 The following transactions for July 2020 were available for FC Traders. The Petty Cash (18) Vouchers start with the number PCV11 on the 1. Day Transaction 1 Coffee and...
-
Outline a general process applicable to most control situations. Using this, explain how you would develop a system to control home delivery staff at a local pizza shop.
-
The Dolan Corporation, a maker of small engines, determines that in 2012 the demand curve for its product is P = 2,000 - 50Q Where P is the price (in dollars) of an engine and Q is the number of...
-
Suppose Richard has an after- tax income of $500 per week and must spend it all on food or clothing. If food is $5 per pound and clothing is $10 per piece, draw his bud get line on a piece of graph...
-
The Wilcox Company has two plants with the marginal cost functions MC1 = 20 + 2Q1 MC2 = 10 + 5Q2 where MC1 is marginal cost in the first plant, MC2 is marginal cost in the second plant, Q1 is output...
-
Consider the flow of a perfect gas along a Fanno line. Show that the pressure at the * reference state is given by the relation 1/2 m 2RT, P Ayge(y+1)
-
Air flows in an 8-cm-inside diameter pipe that is \(4 \mathrm{~m}\) long. The air enters with a Mach number of 0.45 and a temperature of \(300 \mathrm{~K}\). (a) What friction factor would cause...
-
Air enters a duct with a mass flow rate of \(35 \mathrm{lbm} / \mathrm{sec}\) at \(T_{1}=520^{\circ} \mathrm{R}\) and \(p_{1}=20 \mathrm{psia}\). The duct is square and has an area of \(0.64...
Study smarter with the SolutionInn App