What are the free cash flows, risk-adjusted cost of capital and value for Pacific Grove Spice and
Fantastic news! We've Found the answer you've been seeking!
Question:
What are the free cash flows, risk-adjusted cost of capital and value for Pacific Grove Spice and High Country Seasonings?
Transcribed Image Text:
Pacific Grove Spice Company Exhibit 1 - Income Statement ($ in millions except for price per share) Income Statement Net Sales Cost of Goods Sold Gross Profit Margin R&D Expense SG&A Expense Earnings Before Interest & Taxes Interest Expense Earnings Before Income Taxes Income Taxes Net Income Growth rate of sale Income tax rate assumed Price/Earnings Ratio Market Value of Equity Common Shares Outstanding Price per share Note: 2012-2015 are projected data 06/30/07 06/30/08 06/30/09 06/30/10 06/30/11 06/30/12 06/30/13 06/30/14 06/30/15 $46.180 $53.107 $57.887 26.784 30.802 33.575 19.396 22.305 24.312 0.739 0.850 14.916 17.260 3.741 4.195 2.906 0.835 0.225 0.610 2.940 1.255 0.339 0.916 15.00% 0.926 1.088 18.871 21.902 4.515 5.237 2.668 1.847 $68.017 $80.940 $93.081 $105.182 $116.751 $127.259 39.790 47.512 54.452 61.531 68.300 74.447 28.227 33.428 38.629 43.650 48.452 52.813 0.499 1.348 2.423 2.814 0.760 2.054 9.00% 17.50% 1.295 1.489 1.683 26.063 29.321 33.132 6.070 7.819 8.835 2.817 3.253 0.879 2.374 19.00% 16.0 $37.990 1,165,327 $32.60 3.237 4.581 1.237 3.344 3.582 5.254 1.418 3.835 1.868 36.777 9.807 3.894 5.913 1.597 4.316 15.00% 13.00% 11.00% 27.00% 27.00% 27.00% 2.036 40.087 10.690 4.124 6.566 1.773 4.793 9.00% 27.00% Pacific Grove Spice Company Exhibit 1 - Income Statement ($ in millions except for price per share) Income Statement Net Sales Cost of Goods Sold Gross Profit Margin R&D Expense SG&A Expense Earnings Before Interest & Taxes Interest Expense Earnings Before Income Taxes Income Taxes Net Income Growth rate of sale Income tax rate assumed Price/Earnings Ratio Market Value of Equity Common Shares Outstanding Price per share Note: 2012-2015 are projected data 06/30/07 06/30/08 06/30/09 06/30/10 06/30/11 06/30/12 06/30/13 06/30/14 06/30/15 $46.180 $53.107 $57.887 26.784 30.802 33.575 19.396 22.305 24.312 0.739 0.850 14.916 17.260 3.741 4.195 2.906 0.835 0.225 0.610 2.940 1.255 0.339 0.916 15.00% 0.926 1.088 18.871 21.902 4.515 5.237 2.668 1.847 $68.017 $80.940 $93.081 $105.182 $116.751 $127.259 39.790 47.512 54.452 61.531 68.300 74.447 28.227 33.428 38.629 43.650 48.452 52.813 0.499 1.348 2.423 2.814 0.760 2.054 9.00% 17.50% 1.295 1.489 1.683 26.063 29.321 33.132 6.070 7.819 8.835 2.817 3.253 0.879 2.374 19.00% 16.0 $37.990 1,165,327 $32.60 3.237 4.581 1.237 3.344 3.582 5.254 1.418 3.835 1.868 36.777 9.807 3.894 5.913 1.597 4.316 15.00% 13.00% 11.00% 27.00% 27.00% 27.00% 2.036 40.087 10.690 4.124 6.566 1.773 4.793 9.00% 27.00%
Expert Answer:
Answer rating: 100% (QA)
To estimate the free cash flows riskadjusted cost of capital and value for Pacific Grove Spice Compa... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
In Problem 10.16, we projected financial statements for Walmart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.17-12.19 (pages 948-950) include the actual amounts for 2012...
-
Discuss the literature review. Why, over time, will it become easierfor a researcher construct this material? Discuss two purposes ofliterature reviews and their relevance.
-
HHL LEIPZIG GRADUATE SCHOOL OF MANAGEMENT Value chain management written examination. Date: July 7th 2022. Name: Maximum duration: 90 minutes A. Exercises (60/100 pts) VSM and flow exercise (20/60)...
-
For the attractive-nuisance doctrine to apply, the possessor need not be aware that children are likely to trespass on his land or have reason to know that the condition poses an unreasonable risk of...
-
Feedback systems do not always involve negative feedback. Economic inflation, which is evidenced by continually rising prices, is a positive feedback system. A positive feedback control system, as...
-
In the circuit of Fig. 2.75 , calculate V 1 and V 2 . V2 5 V V,
-
There are some configurations that are commonly used when setting up computer networks. Several of them are shown in the given figure. Which of the configurations in the figure appear to have the...
-
The Sanding Department of Saez Furniture Company has the following production and manufacturing cost data for March 2012, the first month of operation. Production: 12,000 units finished and...
-
Montoure Company uses a periodic inventory system. It entered into the following calendar - year purchases and sales transactions. Required: Compute cost of goods available for sale and the number of...
-
Monica wishes to assess whether she should invest in both or only one of the investments listed below. Her required annual rate of return is 8%. What would you recommend to Monica? Investment Q...
-
A particle with charge -2.97 nC is at the origin, and a particle with the negative charge of magnitude Q is at x = 46.5 cm. The third particle with a positive charge is in equilibrium at x = 22.4 cm....
-
An all-equity firm has a return on assets (ROA) of 14.00 percent. The firm makes the decision to replace 30% of its equity with debt that has a before-tax cost of 8 percent (the firm's tax rate is 40...
-
5. (PageRank) For the network of Web pages shown on Page 2, determine the importance score of each page under the basic simple flow model. Give an explanation for your answer. (Hint: You can use the...
-
You have fives bonds as shown in the below. Three are zero coupon bonds and the other two are coupon bonds. By applying bootstrapping you would like to compute each spot rate for each bond and figure...
-
a function that receives a one-dimensional array of integers and returns a Python tuple with two values - the minimum and maximum values of the input array. The content of the input array must not be...
-
Evaluate and compare the financial statements of both companies Six Flags and Cedar Fair (balance sheet, income statement, cash flow statement) for the operating year of 2023.
-
3 E23-13 (SCF-Direct Method) Brecker Inc., a greeting card company, had the following statements pre- pared as of December 31, 2014. BRECKER INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2014 AND...
-
Which internal control principle is especially diffi cult for small organizations to implement? Why?
-
The higher the anticipated return on net operating assets (RNOA) relative to the anticipated growth in net operating assets, the higher will be the unlevered price-to- book ratio. Is this correct?
-
At the end of its 2007 fiscal year, Cisco Systems, Inc., the producer of routers and other hardware and software for the telecommunications industry, reported shareholders' equity of $31,931 million....
-
Why must the effect of a merger or acquisition on shareholder value be calculated on a per-share basis?
-
The Effect of Reductions in Inventory Quantities} Hanna Motor Company, one of the country's largest automobile manufacturers, disclosed the following information about its inventory in the notes to...
-
Using the information for Obras, Inc., in SE 4 and SE 5, compute the current ratio, quick ratio, receivable turnover, days sales uncollected, inventory turnover, days inventory on hand, payables...
-
Using the information for Obras, Inc., in SE 4 and SE 5, compute the profit margin, asset turnover, return on assets, and return on equity for 20x6 and 20x7. In 2005, total assets were $200,000 and...
Study smarter with the SolutionInn App