Gene's count or free ashow Gewing that exceeded and he is thing about a capital for additional expansion is moterims group of investerince and he condente could medal work. They we offer 1,000,000 to fund more gain exchange for a 20 uy share in the business. The offering title so sure how much of the business showing for the funding Genset you to al model to be the most recent reports deded in the template. After several long with Glee's management team you tave decided on the following in these forceded and cold on Time You think you can setely estimate for Forecast the year and then make ale terminal valores COGS Windo as for tearson COGS the most recent year, and then you ved efficiencies to percent by percent per Due to the Set of sales typer year for the next year TORTE Der De Wolpital IN Wing W Amrouchechos Where What AMRIT. EL Cookie & 4 5 6 7 8 R T Y U HA 3 CH 12 1 Free Cash Flow Valuation H C D Free Cash Flow Valuation commousands of US COGS Gm SELA 0 724 H 1453 11209 104 13224 Ydimo 13 OUT 1205 2006 41 $1964 wa COGS 1 25.0 4304 4 100N 455 5 1001 ON 18 13 om FORECASTS 2 2 250 250 70 1691 0056 005 2001 5.00 15.09 250 1000 Approven Cotta 16.5 0.05 005 00.00 30 250 WOS NO 35. ON 25.0 10000 1505 2500 151 12 FUE a . 1 Tree Cash Flow Valuation D Com SE 300 G ORD 1 13 PVC TV VTV Question 3 5 pts What is your valuation of Glenn's business? $4,232,840 $925,000 $2,104,468 O $3,029,880 D Question 4 2.5 pts What fraction of the business should Glenn be willing to give away in exchange for the funding of $1,000,000? 6.39% 20% 33% 15% Gene's count or free ashow Gewing that exceeded and he is thing about a capital for additional expansion is moterims group of investerince and he condente could medal work. They we offer 1,000,000 to fund more gain exchange for a 20 uy share in the business. The offering title so sure how much of the business showing for the funding Genset you to al model to be the most recent reports deded in the template. After several long with Glee's management team you tave decided on the following in these forceded and cold on Time You think you can setely estimate for Forecast the year and then make ale terminal valores COGS Windo as for tearson COGS the most recent year, and then you ved efficiencies to percent by percent per Due to the Set of sales typer year for the next year TORTE Der De Wolpital IN Wing W Amrouchechos Where What AMRIT. EL Cookie & 4 5 6 7 8 R T Y U HA 3 CH 12 1 Free Cash Flow Valuation H C D Free Cash Flow Valuation commousands of US COGS Gm SELA 0 724 H 1453 11209 104 13224 Ydimo 13 OUT 1205 2006 41 $1964 wa COGS 1 25.0 4304 4 100N 455 5 1001 ON 18 13 om FORECASTS 2 2 250 250 70 1691 0056 005 2001 5.00 15.09 250 1000 Approven Cotta 16.5 0.05 005 00.00 30 250 WOS NO 35. ON 25.0 10000 1505 2500 151 12 FUE a . 1 Tree Cash Flow Valuation D Com SE 300 G ORD 1 13 PVC TV VTV Question 3 5 pts What is your valuation of Glenn's business? $4,232,840 $925,000 $2,104,468 O $3,029,880 D Question 4 2.5 pts What fraction of the business should Glenn be willing to give away in exchange for the funding of $1,000,000? 6.39% 20% 33% 15%
