Answered step by step
Verified Expert Solution
Question
1 Approved Answer
1. As a Venture Capitialist, your fund has $60 million dollars to invest in one of two companies. Calculate the NPV of each company, using
1. As a Venture Capitialist, your fund has $60 million dollars to invest in one of two companies. Calculate the NPV of each company, using a 40% discount rate. Calulate the pre money valuation, and post money valuation for each company. Explain what company you would invest in, and Calulate the percentage of owership you would need to invest in their business.
Company:A (RaceIQ)
Company:B HYGIEIA
RacelQ Engineering (C-Sec) Annual Financial Performance YEAR YEAR 2017 $3,045,000.00 $1,720,700.00 $1,324,300.00 YEAR YEAR YEAR 2016 2020 Income Statement Total Revenue Total Cost of Revenue Gross Profit Salaries & Wages Fixed Operating Expenses Depreciation Operating Income Interest Expense Earnings Before Taxes Tax Expense Net Income 2018 2019 $10,818,412.50 6,068,011.25 $4,750,401.25 $1,372,946.23 $255,910.30 $6,985.71 $3,114,559.01 $0.00 $3,114,559.01 -$1, 245,823.60 $1,868,735.40 $268,417,418.50 $16,160 309.05 $148,342,087.91 $120,075,330.60 $1,625,994.19 $274,137.51 -$13,500.00 $118,161,698.90 $0.00 $118,161,698.90 $47 264,679.56 $70,897,019.34 $29,026,066.41 $12,865,757.36 $1,420,999.35 $264,867.16 $66,420.00 $24,356.67 300 $92,076.67 $654,984.23 $196,722.45 242 $11,169,647.99 $468,864.75 $0.00 $468,864.75 187,545.90 $281,318.85 $92,076.67 $11,169,647.99 4467,859.20 $6,701,788.80 -$92,076.67 YEAR 2017 $3,320,770.76 $6,090,000.00 $9,410,770.76 YEAR YEAR YEAR YEAR Balance Sheet 2016 2018 $11,348,065.62 $20,091,337.50 $31,439,403.12 2019 $33,991,199.52 $55,894,790.04 $89,885,989.56 2020 306,002,839.30 $504,975,202.76 $810,978,042.07 $402,123.33 Accounts Receivable Current Assets $402,123.3:3 $7,100.00 $22,100.00 $44,100.00 $66,100.00 $88,100.00 Fixed Assets Less: Accumulated Depreciation Net Fixed Assets $5,800.00 $17,071.4:3 32,085.71 $43,842.86 $52,342.86 Total Assets $407,923.33 $9,427,842.19 $31,471,488.84 $89,929,832.42 $811,030,384.92Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started