FINC388 - Chapter 15 Homework Assignment 4. [Venture Capital (VC) Method Valuation Concepts) Benito Gonzalez, founded and grew the BioSystems Manufacturing Corporation over a several year period. However, Benito has decided to exit BioSystems as of the end of 2019 with the intention of starting a new entrepreneurial venture. The Fuji Electronics Company is considering acquiring BioSystems which is 60 percent owned by Benito Gonzalez with the other 40 percent of the equity being held by venture investors who also desire to exit the venture. BioSystems' sales are expected to grow from the 2019 level at a 20 percent annual compound rate over each of the next three (2020, 2021, 2022) years. Cost of goods sold, marketing, depreciation, and interest expenses are expected to move or vary with sales (.e., they are variable expenses). General and administrative (G&A) expenses are expected to remain constant each year (i.e., are fixed expenses). The income tax rate is expected to be 35 percent. BIOSYSTEMS MANUFACTURING CORPORATION 2019 Income Statement (s Thousands) Net Sales Cost of goods sold Gross profit Marketing expenses G&A expenses Depreciation Interest Income before taxes Taxes (35%) Net income $10,000 6,000 4,000 1,000 2.000 200 100 700 245 S455 A. Using the percent-of-sales relationships indicated above, prepare BioSystems' income statements for 2022. (6 pts.) B. Fuji Electronics has examined other recent acquisitions in BioSystems industry and believes that a 17 times price-earnings multiple would be appropriate for determining BioSystems value in the future. Calculate the value of BioSystems as of the end of 2022. (3 pts.) C. How much should Fuji Electronics be willing to pay for BioSystems Manufacturing at the end of 2019 if Fuji's management believes the appropriate discount rate is 25 percent? (3 pts.) D. What is Gonzalez's portion of the exit proceeds? What is the venture investors' portion of the exit proceeds? (5 pts.) E. Benito Gonzalez invested $50,000 of his own funds in BioSystems at the end of 2014. What would be the compound rate of return on his investment when the exit (sale to Fuji Electronics) from BioSystems occurs at the end of 2019? (2 pts.)