Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following (fake) financial statements calculate EV/Revenue multiple for the firm. Additionally the firm is currently trading at $65.02, has an EPS of $3.1,

image text in transcribed
image text in transcribed
Given the following (fake) financial statements calculate EV/Revenue multiple for the firm. Additionally the firm is currently trading at $65.02, has an EPS of $3.1, and a Market cap of $810,474,409. Balance Sheet Prior Year Current Year Cash 4,556,229 5,311.983 Accounts Receivable 435,739 658,178 Inventory 3,440,406 5,561.266 Current Assets 4,556,229+435,739+3.440.406 5.311.983+658.178+5.561,266 PP&E, net 17,479,798 33,036,079 Goodwill 4.134,200 5,077.533 Other assets 449,076 37,719 Accounts Payable 715,556 520.330 Short term portion of 711,513 678.901 debt Deferred Dividends 5.939,679 1,838.157 Current Liabilities 715,556+711,513+5,939,679 520,330+678.901+1,838,157 Long Term debt 22,969,681 46,915,450 Shareholder's Equity (1,649,390 shares outstanding for prior year; 47,718,123 60,967,339 12,500,004 shares outstanding for currant 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 27,513,230 18,215,574 4,678,185 ?? 143,421 387,834 Prior Year 2,202,734 291,087 78,524 -127,132 5,422,352 176,254,579 4,641,085 15,382,350 Current Year 31,157,104 21,877,634 6,204,555 ?? 266,537 560,924 Current Year 2,436,592 550,464 58,155 1,150,150 7,602,041 163,312,110 7,594,973 1,246,158 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

Corporate Valuation A Guide For Managers And Investors

Authors: Phillip R. Daves, Michael C. Ehrhardt, Ron E. Shrieves

1st Edition

0324274289, 978-0324274288

More Books

Students also viewed these Finance questions