Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You reviewed the books your parents gave you as you have considered assuming the family business?You?ve accepted the offer.Congratulations.You are now an entrepreneur. You?ve decided

You reviewed the books your parents gave you as you have considered assuming the family business?You?ve accepted the offer.Congratulations.You are now an entrepreneur.

You?ve decided that the business can grow in 2017 based upon some key markets that you can penetrate immediately, due to your networking and marketing skills learned while in the IU Division of Business at IUPUC.Based on your analysis, you create a pro forma financial summary:

Financial Pro Forma Forecast Summary for 2017 (all numbers in thousands of USD)

Net Sales1,200

COGS 500

Depreciation 260

Interest expense 110

Taxes paid60

Dividends20

Total Assets2,000

Net capital spending200

Net increase in

Working capital30

Net new borrowing100

Total interest-bearing

Debt as of 12/311,900

Based upon the Financial Pro Forma for 2017 provided above, compute the following numbers for 1-6

(5 points each):

1.EBIT

2.Net income

3.Addition to retained earnings

4.Operating cash flow

5.Cash flow from assets

6.How much net new equity was raised (or retired)?

7.GIVEN:Risk free rate (RFR) = 4%Beta = 2.5ERP = 7.5%D/E = 4.0

cost of debt (prior to tax adjustment) = 6.5%tax rate = 33%

FIND:WACC

8.GIVEN:EBIT = 6,000Depreciation = 250Taxes = 100

Net Cap Ex = 250Net Increase in Working Capital = 100

FIND:CFFA

9.GIVEN:Net Income = 5,000Depreciation = 250Interest Expense = 750

Net Cap Ex = 275Net increase in Working Capital = 10

FIND:CFFA

10.GIVEN:RFR = 1.75%Beta = 2.0ERP = 8.0%D/E = 0.5

Cost of debt (prior to tax adjustment) = 5.0%tax rate = 40%

FIND:WACC

image text in transcribed F 301 DUE: June 15th Assignment 4 You reviewed the books your parents gave you as you have considered assuming the family business... You've accepted the offer. Congratulations. You are now an entrepreneur. You've decided that the business can grow in 2017 based upon some key markets that you can penetrate immediately, due to your networking and marketing skills learned while in the IU Division of Business at IUPUC. Based on your analysis, you create a pro forma financial summary: Financial Pro Forma Forecast Summary for 2017 (all numbers in thousands of USD) Net Sales COGS Depreciation Interest expense Taxes paid Dividends 1,200 500 260 110 60 20 Total Assets 2,000 Net capital spending Net increase in Working capital 200 30 Net new borrowing 100 Total interest-bearing Debt as of 12/31 1,900 Based upon the Financial Pro Forma for 2017 provided above, compute the following numbers for 1-6 (5 points each): 1. EBIT 2. Net income 3. Addition to retained earnings 4. Operating cash flow 5. Cash flow from assets 6. How much net new equity was raised (or retired)? 7. GIVEN: Risk free rate (RFR) = 4% cost of debt (prior to tax adjustment) = 6.5% FIND: WACC Beta = 2.5 ERP = 7.5% tax rate = 33% 8. GIVEN: EBIT = 6,000 Depreciation = 250 Taxes = 100 Net Cap Ex = 250 Net Increase in Working Capital = 100 FIND: CFFA 9. GIVEN: Net Income = 5,000 Depreciation = 250 Interest Expense = 750 Net Cap Ex = 275 Net increase in Working Capital = 10 FIND: CFFA 10. GIVEN: RFR = 1.75% Beta = 2.0 Cost of debt (prior to tax adjustment) = 5.0% FIND: WACC ERP = 8.0% tax rate = 40% D/E = 0.5 D/E = 4.0

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

Technical Analysis The Complete Resource For Financial Market Technicians

Authors: Charles Kirkpatrick, Julie Dahlquist

3rd Edition

0134137043, 978-0134137049

More Books

Students also viewed these Finance questions

Question

=+e) What probably happened to earnings after the initial 17 days?

Answered: 1 week ago

Question

4. What means will you use to achieve these values?

Answered: 1 week ago

Question

3. What values would you say are your core values?

Answered: 1 week ago