90.2K

Verified Solution

Link Copied!

The Sleep Company had the following operating results for 2021-2022. In addition, the company paid dividends in both 2021 and 2022 of $61,800 per year and made capital expenditures in both years of $30,000 per year. The company's stock price in 2021 was $8 and $7 in 2022. The industry average earnings multiple for the mattress industry was 9 in 2022 and the free cash flow and sales multiples were 18 and 1.5, respectively. The company is publicly owned and has 1,000,000 shares of outstanding stock at the end of 2022.

Balance Sheet, December 31,
	2022	2021
Cash	$ 346,000	$ 106,000
Accounts Receivable	$ 356,000	$ 406,000
Inventory	$ 256,000	$ 306,000
Total Current Assets	$ 958,000	$ 818,000
Long-lived Assets	1,140,000	1,160,000
Total Assets	$ 2,098,000	$ 1,978,000
Current Liabilities	$ 206,000	$ 306,000
Long-term Debt	606,000	506,000
Shareholder Equity	1,286,000	1,166,000
Total Debt and Equity	$ 2,098,000	$ 1,978,000

Income Statement, for year ended December 31,
	2022	2021
Sales	$ 4,780,000	$ 4,530,000
Cost of Sales	4,124,000	4,024,000
Gross Margin	656,000	506,000
Operating Expenses	353,000	403,000
Operating Income	303,000	103,000
Taxes	121,200	41,200
Net Income	$ 181,800	$ 61,800

Cash Flow From Operations	2022	2021
Net Income	$ 181,800	$ 61,800
Plus Depreciation Expense	50,000	50,000
+ Decrease (-increase) in Accounts Receivable and Inventory	100,000	0
+ Increase (-decrease) in Current Liabilities	(-100,000)	0
Cash Flow from Operations	$ 231,800	$ 111,800

The value of the company, calculated using the earnings multiple for 2022 is:

Multiple Choice

• $1,236,200

• $1,636,200

• $2,536,200

• $8,351,200

• $5,513,000

Answer & Explanation Solved by verified expert

See Answer