Your brother started the business last year with an initial investment of $1 million, and now...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Your brother started the business last year with an initial investment of $1 million, and now needs an additional $1.5 million to finance the expansion of its already profitable operations - The Brothers Inc. To raise the funds, he approaches the ABC Partners, a hypothetical venture capital firm located in Perth, Western Australia. ABC Partners believes the opportunity is good and is willing to provide the $1.5 million, in exchange for a share of the common equity in the company. This is first-stage financing, so ABC Partners' hoped-for rate of return is 40% per year based on a 5-year investment horizon. The current EBITDA is $2,000,000 with a growth rate of 12 per cent per year for the next 5 years. You advise your brother that, based on a sample of recent transactions in the market, EBITDA multiple of 7 appears appropriate. The total liability and long-term debt are $500,000 including $100,000 accountable payable to be paid by the end of 2022. Your brother has no plan to borrow in the future. a. What is the enterprise value and equity value of The Brothers Inc in 5 years? (5 marks) b. Estimate the ownership level that ABC Partners will require for the investment. What is the post-money investment? What does this figure (i.e., the post- money investment) means? Briefly explain. (5 marks) c. You advise your brother that utilising a full amount in equi may be very expensive for The Brothers Inc. You advise him to borrow the full amount as convertible debt with the interest rate of 10 per cent per year for 5 years. ABC Partners can then convert debt into equity after 5 years. Estimate the ownership level your brother may be willing to offer to ABC Partners in this case. Your brother then compares the ownership levels between b) and c) Are they different? Justify your decision. (5 marks) d. Another option you advise your brother is to take staged financing. This means that an equal amount of the full amount of financing will be invested in The Brothers Inc each year. No calculations are required. What do you think about the ownership level that ABC Partners will require? Is this figure higher than the ones in b) and c) above? Where are the risks to The Brothers Inc. and ABC Partners with this structure of financing? (5 marks) Your brother started the business last year with an initial investment of $1 million, and now needs an additional $1.5 million to finance the expansion of its already profitable operations - The Brothers Inc. To raise the funds, he approaches the ABC Partners, a hypothetical venture capital firm located in Perth, Western Australia. ABC Partners believes the opportunity is good and is willing to provide the $1.5 million, in exchange for a share of the common equity in the company. This is first-stage financing, so ABC Partners' hoped-for rate of return is 40% per year based on a 5-year investment horizon. The current EBITDA is $2,000,000 with a growth rate of 12 per cent per year for the next 5 years. You advise your brother that, based on a sample of recent transactions in the market, EBITDA multiple of 7 appears appropriate. The total liability and long-term debt are $500,000 including $100,000 accountable payable to be paid by the end of 2022. Your brother has no plan to borrow in the future. a. What is the enterprise value and equity value of The Brothers Inc in 5 years? (5 marks) b. Estimate the ownership level that ABC Partners will require for the investment. What is the post-money investment? What does this figure (i.e., the post- money investment) means? Briefly explain. (5 marks) c. You advise your brother that utilising a full amount in equi may be very expensive for The Brothers Inc. You advise him to borrow the full amount as convertible debt with the interest rate of 10 per cent per year for 5 years. ABC Partners can then convert debt into equity after 5 years. Estimate the ownership level your brother may be willing to offer to ABC Partners in this case. Your brother then compares the ownership levels between b) and c) Are they different? Justify your decision. (5 marks) d. Another option you advise your brother is to take staged financing. This means that an equal amount of the full amount of financing will be invested in The Brothers Inc each year. No calculations are required. What do you think about the ownership level that ABC Partners will require? Is this figure higher than the ones in b) and c) above? Where are the risks to The Brothers Inc. and ABC Partners with this structure of financing? (5 marks)
Expert Answer:
Answer rating: 100% (QA)
The Brothers Inc Funding Analysis a Enterprise Value and Equity Value in 5 Years Project future EBITDA Year 1 2000000 1 012 2240000 Year 2 2240000 1 0... View the full answer
Related Book For
International Marketing And Export Management
ISBN: 9781292016924
8th Edition
Authors: Gerald Albaum , Alexander Josiassen , Edwin Duerr
Posted Date:
Students also viewed these finance questions
-
1 1 2 1 switch2 2 3 switch 6 3 switch1 2 3 4 Legend 100 Mbps 10 Mbps Switch Number 12 2 2 switch4 3 6 switch9 3 switch7 5 4 5 4 3 is the BID 1 2 3 2 2 switch3 4 1 switch8 switch5 4 3 In the figure...
-
In late 2002, Albert (Al) Fiorini was becoming more and more frustrated and depressed. In September 2002, he had taken a leave of absence to return to school to earn his MBA, and he had trusted some...
-
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...
-
Dakota Company had net sales ( at retail ) of $ 1 4 4 , 0 0 0 . \ table [ [ , At Cost,At Retail ] , [ Beginning inventory,$ 3 3 , 3 0 0 , $ 6 5 , 6 0 0 es Dakota Company had net sales (at retail) of...
-
What two things can be done to increase the amount of flow in a water pipe? Similarly, what two things can be done to increase the current in an electric circuit?
-
Draw a right triangle to simplify the given expression. Assume x > 0 and 0 u /2. sin -1 x + sin -1 (-x)
-
The records of Nilson Company provide the following information for the year ended December 31: Required January I beginning inventory Cost of goods purchased... Sales Sales returns At Cost At Retail...
-
The Arnold Palmer Hospital (APH) in Orlando, Florida, is one of the busiest and most respected hospitals for the medical treatment of children and women in the U.S. Since its opening on golfing...
-
When a company prepares a straightline amortization table for Bond Discount which of the statements is incorrect? Select one: a. Bond Book Value increases b. Interest Payment is constant c. At...
-
What is a firm's total asset turnover, If its fixed assets are 120,000 current assets are 30,000 current liabilities are 44,000 sales were 200,000 and net income was 75,000.
-
An auditor selects a preliminary sample of 100 items out of a population of 1,000 items. The sample statistics generate an arithmetic mean of \($60\), a standard deviation of \($6\), and a standard...
-
An important statistic to consider when using a classical statistical sampling audit plan is the population variability. The population variability is measured by the a. Sample mean. b. Standard...
-
The following list of tests is typical of those usually performed by auditors in gathering evidence to ascertain the fairness of financial statement balances. For each listed test, indicate whether...
-
What is the purpose of obtaining authenticated deposit slips from the bank? Explain the limitations on the effectiveness of this procedure.
-
List two requests an auditor will make of a bank in connection with his or her audit of cash.
-
7)Doak Corp. is evaluating a project with the following cash flows: year 0-$16,000 ; year 1 $7,100 ; year 2 $8,300 ; year 3 $7,900 ; year 4 $6,700 ; year 5-$4,100.The company uses an interest rate of...
-
A parking lot charges $3 for the first hour (or part of an hour) and $2 for each succeeding hour (or part), up to a daily maximum of $10. (a) Sketch a graph of the cost of parking at this lot as a...
-
Explain how the Internet may be a valuable source for information, for even the smallest-sized exporter.
-
Which is more influential for consumers, COI or BOI?
-
This company, located in Seattle, Washington, in the United States, is a distributor of engineering equipment and machine tools. The company receives an order from the Matens Company in Portugal for...
-
What will be the value of AHS' TIE during 2007? a. 2.75 b. 2.85 c. 2.95 d. 3.05 AHS INC. 2007 Income Statement (S in millions) Net sales S 9625 Cost of goods sold 5225 Depreciation 1890 Earnings...
-
What will be the appropriate value of AHS' inventory turnover ratio in 2007? a. 4.56 b. 4.78 c. 5.32 d. 5.90 AHS INC. 2007 Income Statement (S in millions) Net sales S 9625 Cost of goods sold 5225...
-
If a firm had a D/A ratio of 0.4, which of the following values would be equal to its D/E ratio? a. 4/10 b. 2/3 c. 0.4/1.4 d. 10/4
Study smarter with the SolutionInn App