Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following (fake) financial statements calculate EV/EBITDA multiple for the firm. Additionally the firm is currently trading at $62.3, has an EPS of $2.55,

image text in transcribed
image text in transcribed
Given the following (fake) financial statements calculate EV/EBITDA multiple for the firm. Additionally the firm is currently trading at $62.3, has an EPS of $2.55, and a Market cap of $796,677,250. Balance Sheet Prior Year Current Year Cash 4,280,594 7,749,533 Accounts Receivable 432,482 539,796 Inventory 4,961,311 4,230,768 Current Assets 4,280,594+432,482+4,961,311 7.749,533+539,796+4,230,768 PP&E, net 18,345,541 29,323,857 Goodwill 4,919,037 4,520,585 Other assets 443,270 452,208 Accounts Payable 891,007 414,772 Short term portion of 755,439 598,072 debt Deferred Dividends 4,903,750 2,326,928 Current Liabilities 891,007+755,439+4,903,750 414.772+598,072+2,326,928 Long Term debt 20,962,290 50,368,880 Shareholder's Equity (2,947,126 shares outstanding for prior year; 56,382,438 44,204,264 13,600,222 shares Income Statement Revenue COGS SG&A expenses Operating Income Interest Expense Income Taxes Paid Statement of Cash Flows Cash Flow from Operating Net Income Depreciation Amortization Loss/Gain on sale of PP&E Cash Flow from Investing Capital Expenditures Proceeds from sale of PP&E Cash Flow from Financing Dividends to Shareholders Repurchase of Shares Prior Year 32,709,173 18,139,615 3,436,431 ?? 131,636 530,831 Prior Year 1,068,160 123,589 55,950 410,684 5,953,819 248,739,065 4,565,009 18,626,246 Current Year 33,770,690 21,078,998 3,905,198 ?? 232,583 531,898 Current Year 3,422,937 166,343 43,626 410,860 7,240,301 127,845,448 6,701,714 1,276,822

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

Options Futures And Other Derivatives

Authors: John C. Hull

4th Edition

0130224448, 9780130224446

More Books

Students also viewed these Finance questions