You will have to calculate different financial criteria for all years.

Book Value and BV Per Share

Market Cap

EBITDA

Earnings Multiplier Per ShareTotal

Enterprise ValueEV Ratio

PV of Growing Perpetuity

Growth Rate

Discount Cash Flow

Venture Coast LLC is looking to acquire a new company. Below are the financials for a potential

candidate. Find out the following to determine if Venture Coast should invest. Revenue forecast is as

follows: Y: $; Y: $; Y: $

Determine the company valuation for each of the next three years

a Assume the net earnings, all assets, all liabilities and equity will grow at the same

average growth as sales.

b The price per share is $ and it is forecasted to stay the same

c There are outstanding shares

d Venture Coast has a minimum requirement of return on any investment they do

e Venture Coast has a maximum budget of $ million

Income Statement

For the year ending December

Sales $

Cost of goods sold

Gross profit

Operating expenses $

Depreciation

EBIT

Interest expense

EBT

Tax Expense

EAT $

Dividends

Retained earnings $

Balance Sheet

December

Cash $ Shortterm liabilities

Marketable securities Midterm liabilities

Accounts receivable Longterm liabilities

Inventories Common Equity

Plant, net

TOTAL ASSETS $ Total L E $