Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following (fake) financial statements calculate EV/Invested Capital multiple for the firm. Additionally the firm is currently trading at $58.32, has an EPS of

image text in transcribedimage text in transcribed

Given the following (fake) financial statements calculate EV/Invested Capital multiple for the firm. Additionally the firm is currently trading at $58.32, has an EPS of $2.31, and a Market cap of $299,852,404 Balance Sheet Prior Year Current Year Cash 4,059,921 5,443,111 Accounts Receivable 513,190 678,992 Inventory 4,305,376 4,497,565 4,059,921+513,190+4,305,376 5,443,111+678,992+4,497,565 Current Assets PP&E, net 15,106,211 31,432,644 Goodwill 5,506,259 5,102,503 Other assets 541,470 505,874 873,579 374,640 Accounts Payable Short term portion of debt 489,971 748,371 Deferred Dividends 6,225,219 1,675,099 Current Liabilities 873,579+489,971+6,225,219 374,640+748,371+1,675,099 Long Term debt 28,116,914 50,384,725 Shareholder's Equity (9,068,850 shares outstanding for prior year; 34,588,136 3,515,983 shares outstanding for current year) 51,199,766 Income Statement Prior Year Current Year Revenue 30,183,973 28,954,725 16,218,245 20,073,100 6,735,839 2,137,010 COGS SG&A expenses Operating Income Interest Expense Income Taxes Paid ?? ?? 165,882 223,134 393,705 586,257 Statement of Cash Flows Prior Year Current Year 2,389,150 643,970 102,820 3,225,456 573,415 50,520 -452,489 -2,063,194 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 4,798,507 7,988,191 267,519,443 180,798,988 5,836,786 7,780,904 15,532,009 1,037,254

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

More Books

Students also viewed these Finance questions

Question

Explain the market segmentation.

Answered: 1 week ago

Question

Mention the bases on which consumer market can be segmented.

Answered: 1 week ago