Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. the beginning of fy 2020, and we want to use the m

the beginning of FY 2020, and we want to use the mid-year convention. Amounts in...

90.2K

Verified Solution

Question

Accounting

imageimage

the beginning of FY 2020, and we want to use the mid-year convention. Amounts in $ thousands Revenue COGS Gross Profits 2019 76,045 (28.821) 47,224 2020 106,649 (40,526) 66,123 2021 139.111 (53,558) 85,553 2022 169,304 66.028) 103,276 2023 185,691 (72,790) 112,901 2024E 196,799 (77,342) 119.457 SG&A EBIT (38,022) - 9,202 (50.125) 15.998 (62.600) 22,953 (74.493) 28,783 (79,847) 33,054 (82.655) 36,802 Interest expense EBT (1,048) 8,154 (971) 15,027 (971) 21,982 (1,053) - 27,730 (1,045) 32,009 (1,044) 35,758 Provision for taxes Net Income (1,506) 6,648 (3.080) 11.947 (4,506) 17,476 (5,684) 22,046 (6,561) 25,448 (7.330) 28,428 15,997 20,866 22,856 24.139 25,387 Relevant Balance Sheet items Required cash Excess cash Accounts receivable Inventory Total current assets 10,646 3,691 6,458 5,369 26,164 8,765 7.661 32,423 11,052 10,271 42,189 12,987 12.843 48,686 14,244 14.159 52,542 15.096 15.256 55,739 1,943 3,346 3,689 3,920 Accounts payable Notes payable Total current liabilities 1,342 272 1,614 266 2,641 358 2,999 172 164 40 2,209 3,518 3,853 3,960 Net PP&E Long term dcbt 27.652 15.725 38.088 15,725 48.811 17,000 58.380 17,000 62,946 17,000 66,711 17,000 Depreciation 1256 2.239 3,047 3,856 4,553 4,909 Other relevant information WACC Terminal growth rate Corporate tax rate Number of shares outstanding (thousands) Terminal EBITDA multiple (for terminal multiple method) 10.85% 3.60% 20.5% 4,299 9.23x a) What is the enterprise value of the firm (using the terminal growth method)? b) What is the enterprise value of the firm (using the terminal multiple method)? c) What is the share price estimate (using the terminal growth method)? d) What is the share price estimate (using the terminal multiple method)? e) What is the implied terminal EBITDA multiple when looking at the terminal growth method? f) What is the implied terminal growth rate when looking at the terminal multiple method? g) What is the implied current EBITDA multiple (using the terminal growth method)? h) What is the implied current EBITDA multiple (using the terminal multiple method)

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students