Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consider recent financials for Elle's Essentials LLC Balance Sheet 2020 2019 Current Assets $10,000.00 $11.471.00 $31,000.00 Net PPE $30,000.00 Total Assets $42,471.00 $40,000.00 Current Liabilities

image text in transcribed
image text in transcribed
Consider recent financials for Elle's Essentials LLC Balance Sheet 2020 2019 Current Assets $10,000.00 $11.471.00 $31,000.00 Net PPE $30,000.00 Total Assets $42,471.00 $40,000.00 Current Liabilities $8,000.00 $8,867.00 $13,041.00 Long-term debt $12,000.00 $20,000.00 Total Liabilities $21.908.00 Shareholder Equity $20,563.00 $20,000.00 Liabilities and Equity $42,47100 $40,000.00 Income Statement 2020 2019 SALES $11.000.00 $10.000.00 COGS 54 400.00 $4,000.00 COGS 54.400.00 $4.000.00 GROSS PROFIT $6.600.00 $6,000.00 S&A 51,100.00 $1,000.00 Depreciation 355000 5500.00 EBIT $4.950.00 $4,500.00 INTEREST $1.272.00 $1,200.00 EBT $3,678.00 $3,300.00 $1.39764 $1.25400 TAXES (38.009) NET INCOME 52 280 36 $2046.00 Going forward analysts have forecasted the following free cash flows $2,700 00 in 2021, and $2,600.00 in 2022 After that point analysts expect free cash flows to grow at 5.00% The firm has no short-term debtor preferred stock and there are 1.000 shares outstanding. The firm's cost of capital is 1200% Find the free cash flow for the firm in 2020 Submit

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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

Students also viewed these Finance questions