Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

24. Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000 per year for both years and made capital

image text in transcribed
image text in transcribed
24. Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000 per year for both years and made capital expenditures of $45,000 in both years. The company's stock price in 2021 was $12.00 and $10.00 in 2020. In 2021, the industry average earnings multiple was 10, the free cash flow multiple was 20 and sales multiple was 2.00. The company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2021. Cash Accounts Receivable Inventory Total Current Assets Long-lived Assets Total Assets Current Liabilities Long-term Debt Shareholder Equity Total Debt and Equity Balance Sheet, Dec 31. 2021 2020 $ 489,350 $ 125,000 $ 315,000 $ 400,000 $ 225,000 $ 375,000 $ 1,029,350 $ 900,000 2,345,000 2,350,000 $ 3,374,350 $3,250,000 $ 285,000 $ 315,000 600,000 800,000 2,489,350 2,135,000 $ 3,347,350 $ 3,250,000 Sales Cost of Sales Gross Margin Operating Expenses Operating Income Taxes Net Income Income Statement for year ended Dec 31 2021 2020 $ 3,775,000 $ 3,555,000 2,554,000 2,445,000 1,221,000 1,110,000 522,000 445,000 699,000 655,000 244,650 232,750 $ 454,350 $ 432,250 2020 $ 432,250 50,000 Cash Flow From Operations Net Income Plus Depreciation Expense + Decrease (-inc) in AccRec. and Inv. + Increase (-dec) in Cur. Liabl. Cash Flow from Operations 2021 $ 454,350 50,000 (235,000) ( 30,000) $ 709,350 $ 482,250 a. Calculate the 2021 value of the company using the earnings multiple. b. Calculate the 2021 value of the company using the free cash flow multiple c. Calculate the 2021 book value of the company's equity. d. Calculate the 2021 market value of the company. e. Compare Keokuk's Equity Book Value (c.) to the Market Value (d.). Discuss conceptually (not differences in the numerical calculations) the difference between these two amounts

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cost Accounting A Managerial Emphasis

Authors: Charles T. Horngren, Srikant M.Dater, George Foster, Madhav

13th Edition

8120335643, 136126634, 978-0136126638

More Books

Students also viewed these Accounting questions

Question

Suggest how CPW can create a blue ocean strategy.

Answered: 1 week ago

Question

Which sort uses recursion?

Answered: 1 week ago

Question

Excel caculation on cascade mental health clinic

Answered: 1 week ago