Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the following assumptions to value Saito Solar based on the discounted cash flow method. Assume the Actual 2012 numbers given in Appendix 3. Numbers

Use the following assumptions to value Saito Solar based on the discounted cash flow method. Assume the Actual 2012 numbers given in Appendix 3.

Numbers 1 and 2 please please show work Thank you Excel if possible

  1. For the next 5 years (2013-2017), the companys sales is expected to grow by 25% per year.
  2. All expenses (except depreciation) are expected to grow by 20% per year.
  3. image text in transcribed
Gros margin Appendix 3. Saito Solar, Projected Profit & Loss and Cash Flows (millions of Yen year ending June 30) Actual Projected Income Item 2012 2013 2014 2015 2016 2017 Sales 6,234,1 7.792.6 9.351.2 10.753.8 11 829.2 12,420.7 COGS 4.0412 4.994.8 5.993,8 6.892.8 7.582.1 7.9012 2,192.2 2,797.8 3.3574 3,861,0 4.2471 4.459.5 Giru margi (6) 35.29 35.99 35.9% 35.9% 35.99 35.996 Marketing & selling 1,030.2 1,202.01.344.2 1.504.4 1.722.9 1,875.0 G&A expenses 56920 6602 9600 11342 LISO 2 12000 593.0 935.6 1.053.21.222.4 1.222.4 1.344.0 1,384.5 EBITDA margin(96) 9.59 12.096 1/ 3% 11.4% 17:49 11.196 Depreciation 1564 174.4 190.0 2000 220.5 2500 436.6 7612 863 21.022.4 1.1235 1.1345 EBT margin(96) 7.096 9.896 9.296 9.596 9 59 2.79 Taxes Net Income (NI) Return on sale (96 1725 264.1 4.29 289,3 472.0 6.796 3280 535.2 5.796 3885 633.9 5.996 769 696.6 5.996 13:11 7034 20.5 646.4 725.2 8339 917./ 9534 Operating Cash Flows (NT. Depreciation) Change in NWC (1704) (2000) (210.0) (245.0) (275.0) Change in CAPEX (50.0) (5000) (50,0) (50.0) 50,0) Free Cash Flow 250.7 396,4 465.2 5389 6071 Gros margin Appendix 3. Saito Solar, Projected Profit & Loss and Cash Flows (millions of Yen year ending June 30) Actual Projected Income Item 2012 2013 2014 2015 2016 2017 Sales 6,234,1 7.792.6 9.351.2 10.753.8 11 829.2 12,420.7 COGS 4.0412 4.994.8 5.993,8 6.892.8 7.582.1 7.9012 2,192.2 2,797.8 3.3574 3,861,0 4.2471 4.459.5 Giru margi (6) 35.29 35.99 35.9% 35.9% 35.99 35.996 Marketing & selling 1,030.2 1,202.01.344.2 1.504.4 1.722.9 1,875.0 G&A expenses 56920 6602 9600 11342 LISO 2 12000 593.0 935.6 1.053.21.222.4 1.222.4 1.344.0 1,384.5 EBITDA margin(96) 9.59 12.096 1/ 3% 11.4% 17:49 11.196 Depreciation 1564 174.4 190.0 2000 220.5 2500 436.6 7612 863 21.022.4 1.1235 1.1345 EBT margin(96) 7.096 9.896 9.296 9.596 9 59 2.79 Taxes Net Income (NI) Return on sale (96 1725 264.1 4.29 289,3 472.0 6.796 3280 535.2 5.796 3885 633.9 5.996 769 696.6 5.996 13:11 7034 20.5 646.4 725.2 8339 917./ 9534 Operating Cash Flows (NT. Depreciation) Change in NWC (1704) (2000) (210.0) (245.0) (275.0) Change in CAPEX (50.0) (5000) (50,0) (50.0) 50,0) Free Cash Flow 250.7 396,4 465.2 5389 6071

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_2

Step: 3

blur-text-image_3

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

Crime And Punishment In The Future Internet

Authors: Sanja Milivojevic

1st Edition

036746800X, 978-0367468002

More Books

Students also viewed these Finance questions

Question

How is a static budget adjusted to develop a flexible budget?

Answered: 1 week ago

Question

Explain exothermic and endothermic reactions with examples

Answered: 1 week ago

Question

Write a short note on rancidity and corrosiveness.

Answered: 1 week ago