Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Base case valuation

29/03/2021 Client: saad24vbs Deadline: 2 Day

ReadMe
Finance Simulation: M&A in Wine Country
Valuation Exercise
Note: This exercise is designed to help you determine the value of the assigned enterprise. Use assumptions supplied in the Foreground Reading and in the spreadsheet to estimate free cash flows, a WACC, and terminal values for Bel Vino Corporation and Starshine Vineyards. Complete the valuation exercise and submit to your instructor as directed.
Bel Vino Valuation (Expanded)
M&A in Wine Country
Bel Vino Base Case Valuation: Expanded
<=History Pro Forma =>
Operating Forecasts 2006 2007 2008 2009 2010 2011 2012 2013 Pro forma assumptions
US Sales 330 328 330 332 333 335 337 338 0.5% annual growth
International Sales 29 32 36 41 46 52 59 66 13.0% annual growth
Net Sales 359 360 366 372 379 387 395 405
Cost of Goods Sold 160 150 140 141 144 147 150 154 38.0% of sales
Depreciation 24 9 9 25 24 23 23 22 20.0% of beginning net PP&E
Marketing Expense 23 24 24 26 27 27 28 28 7.0% of sales
Other SG&A 107 108 111 112 114 116 119 121 30.0% of sales
EBIT 45 69 82 68 71 73 76 79
Supplementary Schedules
Net Working Capital
working cash 10 10 10 10 11 11 11 11 2.8% of sales
A/R 98 99 100 102 104 106 108 111 100 days sales outstanding
Inventory 310 291 272 274 280 285 291 298 708 days of COGS
Other CA 7 7 7 7 8 8 8 8 2.0% of sales
A/P 90 90 90 69 70 72 73 75 90 days of cash op expenses
Net working capital 335 317 299 325 332 338 346 354
D NWC 26 6 7 7 8
Other assets 45 45 45 47 47 48 49 51 12.50% of sales
D Other assets 2 1 1 1 1
Beginning net PP&E 144 140 132 126 121 117 113 111
Capital Expenditures 20 20 20 20 20 20 20 20 given

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Calculation Guru
George M.
Engineering Exam Guru
Quality Homework Helper
Financial Hub
Assignment Hut
Writer Writer Name Offer Chat
Calculation Guru

ONLINE

Calculation Guru

You can award me any time as I am ready to start your project curiously. Waiting for your positive response. Thank you!

$67 Chat With Writer
George M.

ONLINE

George M.

Hello, I an ranked top 10 freelancers in academic and contents writing. I can write and updated your personal statement with great quality and free of plagiarism

$63 Chat With Writer
Engineering Exam Guru

ONLINE

Engineering Exam Guru

I have read and understood all your initial requirements, and I am very professional in this task.

$55 Chat With Writer
Quality Homework Helper

ONLINE

Quality Homework Helper

You can award me any time as I am ready to start your project curiously. Waiting for your positive response. Thank you!

$85 Chat With Writer
Financial Hub

ONLINE

Financial Hub

Hello, I an ranked top 10 freelancers in academic and contents writing. I can write and updated your personal statement with great quality and free of plagiarism

$49 Chat With Writer
Assignment Hut

ONLINE

Assignment Hut

Hello, I an ranked top 10 freelancers in academic and contents writing. I can write and updated your personal statement with great quality and free of plagiarism

$68 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

What do archaeologists use - United breaks guitars case study pdf - Case Study 2 - BitGold - Parallel lines and proportional segments answers - Jacana energy check my bill - Changing improper fraction to mixed number examples - Physiology - A.I "What is Artificial Intelligence?" - Can a playground be too safe by john tierney - Management 13th edition by schermerhorn and bachrach 2015 - Cip to soc crosswalk - Advanced pull day workout - Data Analytics Lab Work - In Full APA format - Bohr model worksheet answer key - Ways of Knowing in Nursing (APA with at least three (3) scholarly sources). - Analysis of remember by christina rossetti - Stat - Eastman dental hospital referral form - Appraising the secretaries at sweetwater u case study ppt - Nursing Theory - Michael kors segmentation - Weinberg and gould 2006 - Traditional and contemporary management strategies - Chapter 5 HR - Cert iv tae rpl - How are accounting policies defined in the literature - How to write a qualitative research critique paper - How similar are the observed phenotypes in each replicate - Gene Therapy - Swinburne apa referencing - Analytics mindset techwear - Dorothea orem's theory in practice - Salutation and complimentary close - Transport and motoring customer service centre - Convert distance to miles - Webassign enroll with class key - 93 little hobart street garbage pit - NURS6050 - An object is a ____ of a class - Reflective cover letter example - Nativity of the lord redhill - Introduction to christian ethics crook - C11 Lesson 6 & 7 Exam SCORE 92.5 PERCENT - Church history made easy - Lead and manage organisational change answers - Free education for all essay - PowerPoint Presentation - Iron iii nitrate health hazard rating - In praise of the f word argumentative essay - How to measure cell size - Stewart longton caravans chorley - Journal entry to release restricted funds - Distinctive qualities of a text - Metric mania conversion challenge - Most scientists who use dna microarrays obtain them - With these words i can sell you anything summary - PROJECT PURPOSE STATEMENT AND PROBLEM STATEMENT - Bazley v tortorich case brief - Assignment - Cornelia ruland - What is a literary device - Substitution table for writing - The french lieutenant's woman ending - Frontline inside the meltdown worksheet answers - Home depot my apron infocus - Year 11 legal studies practice exam - Swot analysis ford motor company 2018 - Fourier transform convolution example - Stemplosion - Could the great depression been avoided - Area under curve units - Brisbane lord mayor's seniors concert - Fear in the dressmaker - The beatles eleanor rigby meaning - Discuss developmentally appropriate learning activities of your centre - Unit 4 DB Leading Change Management - The turning tim winton movie - Critical thinking is the enemy of - Why did ellie walker leave the andy griffith show - Hp 2530 48g switch j9775a manual - Pros and cons of behavioural approach - Guided reading of a modest proposal continued answer key - Functionality of polymers ppt - The honourable wally norman - Quik stik mark 1 manual - Zlateh the goat comprehension questions - Trak corporation incurred the following costs while manufacturing its bicycles. - United indian nations 1786 - Wileyplus accounting homework answers - Glencoe virtual lab when is water safe to drink answers - How do i find the volume of a cuboid - C diff care plan nursing - Shadow health danny cough exam quizlet - Macquarie university campus card - Younique fast start uk - John bennett architect southwold - HCA Final 20 questions - Vark analysis paper - VISUAL SPATIAL INTELLIGENCE PRESENTATION APA FORM - South essex college moodle