Homework Answers
The formula to calculate the EBITDA multiple are shown below:
EBITDA multiple = Enterprise value/ EBITDA
Compute the enterprise value, using the equation as shown below:
Enterprise value = EBITDA multiple*EBITDA
= 8.5*32,094,000
= $272,799,000 or $272.799 million
Hence, the enterprise value for 2015 is $272.799 million.
Here,
EBITDA = Earnings before interest, tax, depreciation and amortization expenses.
Add Answer to:
Use the tables for the question(s) below. tions Pro Forma Income Statement for Ideko, 2010-2015 Year...
Pro Forma Income Statement for Ideko, 2010-2015 2013 2014 2015 2012 Year 2010 2011 Income Statement...
Pro Forma Income Statement for Ideko, 2010-2015 2013 2014 2015 2012 Year 2010 2011 Income Statement ($ 000) 103,234 119,777 138,149 158,526 75,000 88,358 1 Sales 2 Cost of Goods Sold (16,000) (18,665) (21,593) (24,808) (28,333) (32,193) (18,000) (21,622) (25,757) (30,471) (35,834) (41,925) 64,498 3 Raw Materials 4 Direct Labor Costs 84,407 73,982 5 Gross Profit 41,000 48,071 55,883 6 Sales and Marketing (11,250) (14,579) (18,582) (23,356) (27,630) (31,705) (13,500) (13,254) (15,485) (16,769) (17,959) (20,608) 21,816 7 Administrative 8 EBITDA...
Pro Forma Income Statement for Ideko, 2005-2010 2009 Year 2005 2006 2007 2008 2010 Income Statement...
Pro Forma Income Statement for Ideko, 2005-2010 2009 Year 2005 2006 2007 2008 2010 Income Statement (000) 1 Sales 75,000 119,777 138,149 158,526 103,234 88,358 2 Cost of Goods Sold (16,000) (18,665) (21,593) (18,000) (21,622) (25,757) (24,808) (28,333) (32,193) (30,471) (35,834) (41,925) 84.407 3 Raw Materials 4 Direct Labor Costs 41,000 48,071 55,883 64,498 73.982 5 Gross Profit 6 Sales and Marketing 7 Administrative (11,250) (14,579) (13,500) (13,254) 16.250 20,238 (18,582) (31,705) (20,608) (23,356) (27,630) (16,769) (17,959) 24,373 28,393 (15.485)...
Pro forma Income Statement & Balance Sheet for Radial Inc. This exper...
Pro forma Income Statement & Balance Sheet for Radial Inc. This experiential exercise involves creating a pro forma Balance Sheet and a pro forma Income Statement for Radial Inc. Assume the current year is 2015. To assist you in this endeavor, an Excel worksheet containing Radial's 2014 Income Statement and Balance Sheet has been provided. Develop the two pro forma financial statements for 2015 based upon the following assumptions: The company plans to increase sales by an additional 2 percent...
help this is due in 15 Use the table for the question(s) below Pro Forma Income...
help this is due in 15
Use the table for the question(s) below Pro Forma Income Statement for Ewing, Inc., 2005-2010 based on the firm's estimation in year 2004 is as below Year 2005 2006 2007 2008 2009 2010 Income Statement (S 000) 1 Sales 2 Cost of Goods Sold 75,000 88,358 103,234 119,777 138,149 158,526 Raw Materials 4 Direct Labor Costs 5 Gross Profit 6 Sales and Marketin 7 Administrative 8 EBITDA 9 Depreciation 10 EBIT 11 Interest Ex...
Assume that Ideko's market share after 2005 will increase each year, the required production volume for...
Assume that Ideko's market share after 2005 will increase each year, the required production volume for the following five years are shown here: Sales Date Growth rate Market Size (000 units) 5.00% Market Share 0.50% Production Value (000 units) Ideko's [roduction plant will require an expansion in 2010 (where production volume will exceed the current level by 50%). and the cost of this expansion will be 15.0 million. Assuming the financing of the expansion will be delayed accordingly, calculate the...
This exercise involves creating a pro forma Balance Sheet and a pro forma Income Statement for...
This exercise involves creating a pro forma Balance Sheet and a pro forma Income Statement for JetBlue Inc. To assist you in this endeavor, a worksheet containing JetBlue’s 2011 Income Statement and Balance Sheet has been provided. Develop the two pro forma financial statements for 2012 based upon the following assumptions. The company plans to increase sales by an additional 10 percent in 2012 due to minor price increases. In addition,the firm plans to launch a massive marketing campaign in...
Balance Sheets as of December 31 2016 2015 $ 14,000 1 Cash and equivalents Accounts receivable...
Balance Sheets as of December 31 2016 2015 $ 14,000 1 Cash and equivalents Accounts receivable Inventories 12,000 25,000 23,000 $71.705 60,000 48,000 $120,705 $108,000 30,000 27,705 Total current assets Net plant and equipment Total assets 49,000 Liabilities and Equity $ 10.9008,500 7,000 5.050 s 25,20020,550 20,000 s 45.200 40.550 40,000 27.450 $75.5055 67450 $108.000 Accounts payable 7.500 Notes payable 6.800 Total current liabilities Long-term bonds 20,000 Total liabilities Common stock (4,000 shares) Retained earnings 40,000 Common equity Total liabilities...
Prepare a pro forma income statment for 2016. Assume that the sales increase to $87 million...
Prepare a pro forma income statment for 2016. Assume that the
sales increase to $87 million as a result of the plant expansion.
Also assume that the cost of sales and selling and administrative
expense rations (as a percentage of sales) remian constant.
Finally, assume that interest expense and the firm's tax rate
remain the same in 2016.
TABLE 160.1 Anderson Furniture Company's Financi urniture Company's Financial Data (in Thousands of Dollars) Industry Average Balance Sheet as of December 31,...
Use the following information to answer this question Windswept, Inc. 2010 Income Statement ($ in millions...
Use the following information to answer this question Windswept, Inc. 2010 Income Statement ($ in millions Net sales $10,500 8,200 495 $1,805 110 $1,695 Less: Cost of goods sold Less: Depreciation arnings before interest and taxes ess: Interest paid Taxable Income ess: Taxes Net income 593 $ 1,102 2009 2010 2009 2010 Cash $330 $365 Accounts payable $1,7602,030 1,445 60 $ 3,080 Accounts rec. nventory Total Net fixed assets Total assets 1,21 1,880 1,110 Long-term debt 1,820 Common stock 1,120...
QUESTION 12 The above tables show the income statement and balance sheet for a certain company....
QUESTION 12
The above tables show the income statement and balance sheet for
a certain company. All quantities shown are in millions of
dollars.
What is the company's ROE in 2020?
QUESTION 13
" Tables 3 and 4 show the income statement and balance sheet for
a certain company. All quantities shown are in millions of dollars.
What is the company's ROA in 2020? Note: Express your answers in
strictly numerical terms, and IN million of USDs."
10 points ...
Pro Forma Income Statement for Ideko, 2010-2015 2013 2014 2015 2012 Year 2010 2011 Income Statement ($ 000) 103,234 119,777 138,149 158,526 75,000 88,358 1 Sales 2 Cost of Goods Sold (16,000) (18,665) (21,593) (24,808) (28,333) (32,193) (18,000) (21,622) (25,757) (30,471) (35,834) (41,925) 64,498 3 Raw Materials 4 Direct Labor Costs 84,407 73,982 5 Gross Profit 41,000 48,071 55,883 6 Sales and Marketing (11,250) (14,579) (18,582) (23,356) (27,630) (31,705) (13,500) (13,254) (15,485) (16,769) (17,959) (20,608) 21,816 7 Administrative 8 EBITDA...
Pro Forma Income Statement for Ideko, 2005-2010 2009 Year 2005 2006 2007 2008 2010 Income Statement (000) 1 Sales 75,000 119,777 138,149 158,526 103,234 88,358 2 Cost of Goods Sold (16,000) (18,665) (21,593) (18,000) (21,622) (25,757) (24,808) (28,333) (32,193) (30,471) (35,834) (41,925) 84.407 3 Raw Materials 4 Direct Labor Costs 41,000 48,071 55,883 64,498 73.982 5 Gross Profit 6 Sales and Marketing 7 Administrative (11,250) (14,579) (13,500) (13,254) 16.250 20,238 (18,582) (31,705) (20,608) (23,356) (27,630) (16,769) (17,959) 24,373 28,393 (15.485)...
help this is due in 15
Use the table for the question(s) below Pro Forma Income Statement for Ewing, Inc., 2005-2010 based on the firm's estimation in year 2004 is as below Year 2005 2006 2007 2008 2009 2010 Income Statement (S 000) 1 Sales 2 Cost of Goods Sold 75,000 88,358 103,234 119,777 138,149 158,526 Raw Materials 4 Direct Labor Costs 5 Gross Profit 6 Sales and Marketin 7 Administrative 8 EBITDA 9 Depreciation 10 EBIT 11 Interest Ex...
Balance Sheets as of December 31 2016 2015 $ 14,000 1 Cash and equivalents Accounts receivable Inventories 12,000 25,000 23,000 $71.705 60,000 48,000 $120,705 $108,000 30,000 27,705 Total current assets Net plant and equipment Total assets 49,000 Liabilities and Equity $ 10.9008,500 7,000 5.050 s 25,20020,550 20,000 s 45.200 40.550 40,000 27.450 $75.5055 67450 $108.000 Accounts payable 7.500 Notes payable 6.800 Total current liabilities Long-term bonds 20,000 Total liabilities Common stock (4,000 shares) Retained earnings 40,000 Common equity Total liabilities...
Prepare a pro forma income statment for 2016. Assume that the
sales increase to $87 million as a result of the plant expansion.
Also assume that the cost of sales and selling and administrative
expense rations (as a percentage of sales) remian constant.
Finally, assume that interest expense and the firm's tax rate
remain the same in 2016.
TABLE 160.1 Anderson Furniture Company's Financi urniture Company's Financial Data (in Thousands of Dollars) Industry Average Balance Sheet as of December 31,...
Use the following information to answer this question Windswept, Inc. 2010 Income Statement ($ in millions Net sales $10,500 8,200 495 $1,805 110 $1,695 Less: Cost of goods sold Less: Depreciation arnings before interest and taxes ess: Interest paid Taxable Income ess: Taxes Net income 593 $ 1,102 2009 2010 2009 2010 Cash $330 $365 Accounts payable $1,7602,030 1,445 60 $ 3,080 Accounts rec. nventory Total Net fixed assets Total assets 1,21 1,880 1,110 Long-term debt 1,820 Common stock 1,120...
QUESTION 12
The above tables show the income statement and balance sheet for
a certain company. All quantities shown are in millions of
dollars.
What is the company's ROE in 2020?
QUESTION 13
" Tables 3 and 4 show the income statement and balance sheet for
a certain company. All quantities shown are in millions of dollars.
What is the company's ROA in 2020? Note: Express your answers in
strictly numerical terms, and IN million of USDs."
10 points ...
Most questions answered within 3 hours.
-
the following reaction occurs in a balloon containing
N2O2 gas
N2O4(g)=2NO2(g)
will the volume of the...
asked 15 minutes ago -
answer the questions throughout this program
public class Day implements Comparable {
Private Boolean atWork;...
asked 23 minutes ago -
This is C++ code for parking fee management program
#include <iostream>
#include <iomanip>
using namespace std;...
asked 33 minutes ago -
The free energy change for the following reaction at 25 °C, when
[Sn2+] = 1.17 M...
asked 2 hours ago -
An MNE is this kind of industry when competition in one country
is essentially independent of...
asked 3 hours ago -
. For this set of questions, determine what
proportion of a normal distribution is located betweeneach...
asked 4 hours ago -
A college student is employed as a door-to-door newspaper
salesman. Historical data suggests that the student...
asked 5 hours ago -
MATLAB HW 11 problem using Switch Case and Input commands
Write a script file that calculates...
asked 5 hours ago -
Considering gravitational time dilation, calculate the time that
passes in Earth’s surface while 1 hour passes...
asked 5 hours ago -
Minitab Problem: Take the Lake Hume June rainfall data and find
use the processes outlined in...
asked 6 hours ago -
X Company is trying to decide whether to continue using old
equipment to make Product A...
asked 6 hours ago -
IN PYTHON ONLY !! Program 2: Re-work
program #5 (WeeklyHours) from the previous assignment such that...
asked 7 hours ago