Already have an account? Get multiple benefits of using own account!
Login in your account..!
Remember me
Don't have an account? Create your account in less than a minutes,
Forgot password? how can I recover my password now!
Enter right registered email to receive password!
Show the work on Excel please. The following sheet presents the balance sheet and value drivers of Yummy Company, which manufactures a very special tomato sauce. (You might want to copy the table into Excel.)
Yummy Company, Financial Model
Value Drivers
Sales growth
12%
Current assets/Sales
22%
Current liabilities/Sales
20%
Net fixed assets growth rate
5%
Cost of goods sold/sales
45%
Depreciation rate (of average fixed assets at cost)
interest rate on debt
8%
interest earned on cash balances
4%
tax rate
36%
dividend payout ratio
25%
sales
2000000
WACC
16%
long term FCF growth rate
Balance sheet
Cash
460000
Current assets
440000
Fixed Assets
At cost
4000000
Depreciation
500000
Net fixed assets
3500000
total assets
4400000
Current liabilities
400000
Debt
3000000
Stock (1500000 shares, issued at $0.5 each)
750000
accumulated retained earnings
250000
Total Liabilities + Equity
Additional model assumptions are as follows:
The FCF evaluation is for a 5-year period. In addition, a terminal value should be determined using the long-term FCF growth rate.
The debt principal repayments are $300,000 each year.
Cash is a plug in the model.
please show work on excel
Make a pro forma model for Yummy and computer the firm value using a DCF valuation model with year-end discounting.
Show in a graph the sensitivity of the enterprise value to the growth in sales;
Show in a graph the sensitivity of the enterprise value to the company's WACC.
A call option on 100 shares of Generous Dynamics stock has an exercise price $125.0 per share. GD declares a stock dividend of 18.0 percent. What happens to the exercise price and the number of shares underlying the option?
how the fed should respond to prevailing conditions.consider the existing economic conditions including inflation and
What interest rate is the bank required by law to report to potential borrowers?
Investor purchased a small strip. The contract price $800,000 and the buyer incurred $20,000 in associated purchasing exp., including attorney & appraisal fees, as well as property inspection and survey costs. The land value at the time of this purch..
With an unfunded pension liability of $581 million that must be paid in 20 years. To assess the value of the firm’s stock, financial analysts want to discount this liability back to the present. If the relevant discount rate is 7.4 percent, what is t..
How much additional expected return can you earn (without increase in total risk) if you make your portfolio efficient.
In 1983 the Japanese yen-U.S. dollar exchange rate was 240 yen per dollar, and the dollar cost of a compact Japanese-manufactured car was $8,250. Has the price (in dollars) of the automobile increased or decreased since 1983 because of changes in the..
The Federal Reserve intends to increase nominal interest rates by reducing money supply.
The owner of a ski resort is considering installing a new ski lift, which will cost $750,000. Expenses for operating and maintaining the lift are estimated to be $1,500 per day when operating. The owners wish to recover any invested capital within fi..
What is the project's expected NPV, its standard deviation, and its coefficient of variation?
What is the present value of this investment if 5 percent per year is the appropriate discount rate? A major advantage of flexible spending accounts is
Calculate the effective amount of USD the company will pay for its 100m EUR payable? Assume that importer's cost of capital is 10%.
Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!
whatsapp: +1-415-670-9521
Phone: +1-415-670-9521
Email: [email protected]
All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd