95.

You are considering buying a company using leveraged buyout.

The company is projected to have sales of $186 million in the first year after buyout. The cost of sales and other admin expenses are 45% of the sales. Depreciation and amortization are 11% of the sale. Tax rate is 44%. There is no change in net working capital expenditure that can foresee. You plan onborrowing $890 mil at interest rate of 5.3% per year and put $143 million of your own money as equity to buy the company

1. The Price-to-sales multiple that you paying for this company is _______

2. The Price-to-EBITDA multiple that you paying for this company is ________

3. The net income of the company in the first year after the buyout is ________ mil

4. The cash flows that have generated during the first year is ________ mil

5. Assuming that all the cash flows have been used to pay down debt after the first year, the interest expense during the second year is _________ mil