In Investor extraordinaire, Melon Usk, is contemplating purchasing a small start-up company located in Mountain Hideaway, AR. The company has only been in business for one year. During this one year, the company had revenue of $1,250,000. As it is a service company, there are no cost of goods sold. The company has had operating expenses of around 32.5%, and depreciation expenses of $100,000 which is expected to continue for the next 3 years. The company has paid taxes of 20%. The small company has a capital structure which is 100% equity with 4 owners. Mr. Usk believes that the company will be able to show an increase in revenue of 5% per year for the next 2 years, then 10% per year for the next 2 years, then grow at 2% per year for the foresceable future. He believes that due to some economies of scale, the company will reduce their operating expenses to 30.25% of revenue. Mr. Usk would like to convert the capital structure to 60% debt, and 40% equity. For debt, he would borrow funds with a rate of 8%, which is also the current market rate of interest. It is expected that the loan would mature in 6 years, but Mr. Usk would just renew the loan in perpetuity. The company has a fairly low risk profle with a calculated beta estimated to be 0.95 in comparison to Mr. Wsk's portolio of businesses. Mr. Usk's other investments have an expected return of 16.75\%. The risk-free rate of return for Mr. Wsk is 2.5%. What is the most that Mr. Usk should offer to purchase this business and why? In Investor extraordinaire, Melon Usk, is contemplating purchasing a small start-up company located in Mountain Hideaway, AR. The company has only been in business for one year. During this one year, the company had revenue of $1,250,000. As it is a service company, there are no cost of goods sold. The company has had operating expenses of around 32.5%, and depreciation expenses of $100,000 which is expected to continue for the next 3 years. The company has paid taxes of 20%. The small company has a capital structure which is 100% equity with 4 owners. Mr. Usk believes that the company will be able to show an increase in revenue of 5% per year for the next 2 years, then 10% per year for the next 2 years, then grow at 2% per year for the foresceable future. He believes that due to some economies of scale, the company will reduce their operating expenses to 30.25% of revenue. Mr. Usk would like to convert the capital structure to 60% debt, and 40% equity. For debt, he would borrow funds with a rate of 8%, which is also the current market rate of interest. It is expected that the loan would mature in 6 years, but Mr. Usk would just renew the loan in perpetuity. The company has a fairly low risk profle with a calculated beta estimated to be 0.95 in comparison to Mr. Wsk's portolio of businesses. Mr. Usk's other investments have an expected return of 16.75\%. The risk-free rate of return for Mr. Wsk is 2.5%. What is the most that Mr. Usk should offer to purchase this business and why