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 $63.22, has an EPS of

image text in transcribed
image text in transcribed
Given the following (fake) financial statements calculate EV/Invested Capital multiple for the firm. Additionally the firm is currently trading at $63.22, has an EPS of $4.63, and a Market cap of $772,278,659. Balance Sheet Prior Year Current Year Cash 5,895,805 6,747,623 Accounts Receivable 554,647 422,664 Inventory 4,637,318 4,895,286 Current Assets 5,895,805+554,647+4,637,318 6,747,623+422,664+4,895,286 PP&E, net 20,707,308 31,228,670 Goodwill 5,369,375 5,070,087 Other assets 358,435 29,065 Accounts Payable 847,056 165,130 Short term portion of 1,367,236. 965,516 debt Deferred Dividends 3,070,366 2,457,889 Current Liabilities 847,056+1,367,236+3,070,366 165.130+965,516+2,457,889 Long Term debt 22,755,901 58.998,623 Shareholder's Equity (5,070,762 shares outstanding for prior year; 50,692,309 45,508,482 5,037,329 shares outstanding for curent 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 31,611,197 16,963,631 4,501,143 ?? 142,872 430,738 Prior Year 2,742,826 151,984 93,253 703,537 4,660,612 158,506,618 4,326,696 14.981,432 Current Year 29,131,779 22,026,057 5,815,122 ?? 275,070 478,344 Current Year 1,317,196 257,258 68,117 -895.977 8,245,484 133,075,753 5,587,865 1,214,045 4

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

Fundamentals Of Futures And Options Markets

Authors: John C. Hull

5th Edition

0131445650, 9780131445659

More Books

Students also viewed these Finance questions