Answered step by step
Verified Expert Solution
Question
1 Approved Answer
WILL UPVOTE PLEASE ANSWER Given the following (fake) financial statements calculate EV/Revenue multiple for the firm. Additionally the firm is currently trading at $173.86, has
WILL UPVOTE PLEASE ANSWER
Given the following (fake) financial statements calculate EV/Revenue multiple for the firm. Additionally the firm is currently trading at $173.86, has an EPS of $2.34, and a Market cap of $763,452,818. Balance Sheet Prior Year Current Year Cash 6,277,768 4,892,268 Accounts Receivable 547,665 599,506 Inventory 4,714,897 2,620,472 Current Assets 6,277,768+547,665+4,714,897 4.892,268+599,506+2,620,472 PP&E, net 24,136,007 29,064,227 Goodwill 5,875,805 4,890,242 Other assets 397,105 527.913 Accounts Payable 698,591 1.021,427 Short term portion of 720,256 465,460 debt Deferred Dividends 6,106,686 2,806,467 Current Liabilities 698,591+720,256+6,106,686 1,021,427+465,460+2.806,467 Long Term debt 28,555,790 40,845,326 Shareholder's Equity (4,947,036 shares outstanding for prior year; 6,853,910 shares outstanding for current year) Income Statement Revenue COGS SG&A expenses Operating Income Interest Expense Income Taxes Paid Statement of Cash Flowe 68,589,115 Prior Year 26,720,400 19,768,118 4,009,313 ?? 235,367 370,008 45,061,135 Current Year 28,676,944 19,310,006 6,074,751 ?? 296,803 449,416 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 2,997,880 304,231 94,690 1,104,413 5,287,402 215,408,802 4,880,344 16,119,158 4 Current Year 1,744,967 369,246 42,374 127,281 8,968,823 147,888,360 7,375,790 1,439,075Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started