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

Week 4 summary - Will you still love me tomorrow leslie grace lyrics translated - Research and Report - An example of alliteration - Cis-1-tert-butyl-4-methylcyclohexane most stable conformation - Stance essay - Crc water sensitive cities - Interpretive airline simulation how to win - Mil dtl 24308 glenair - Theories that underpin health and social care practice - Applied Science - Doctor role play script - Literacy pre assessment quiz gcu answers - Week 8 MM - DQ Date - Ib command terms history - Century n70t cca rating - Danske bank daily withdrawal limit - Citing multiple chapters in a book apa - Add criteria to this query - Reaction Paper (Short Paper) - Module 10 Pre-Lab Assignment - A barge floating in fresh water is shaped like a hollow rectangular prism - Ebit eps indifference point calculator - Chapter 18 prentice hall chemistry answers - Bantian huawei base longgang district shenzhen 518129 china - The giver chapter 7-8 answers - Is euglena a plant or an animal - Sociology (Need within 24 hours) - International journal of trend in scientific research and development ijtsrd - Discrete mathematics and its applications 6th edition even answers - Alibaba organizational design - Wilsons prom lighthouse bookings - English Homework - Order 2269683: International Business - Flannery o connor's misfit and the mystery of evil - Bell street surgery henley - Acdsee powerpack 7 license code - Methods 2015 exam 2 solutions - East carolina university transcripts - Pmo charter - Sequence diagram return object - Steve jobs as a leader and manager - Aeneid book 2 translation - How to calculate milliosmolarity - Simpson 260 service manual - How to build an earth tube heat exchanger - Nfpa 70e annex h - Brunswick west tennis club - Cell growth and division test - [email protected]$%9414601882 lOvE marriagE prOblEm sOlutiOn usa - Jim elvidge the universe solved - Number of lululemon stores 2017 - Osha electrical safety toolbox talk - 40 short stories a portable anthology 5th edition pdf - Asos swot - Hairmyres hospital floor plan - Lyrics for holy night - Qe darlington open evening - Humorous story crossword clue - Hot tapping calculations formula - Case synopsis----quick finish in 4 hours - The Significance of Effective Sales Force - Long term care week 8 - Is grapes biotic or abiotic - Homework and design inc gardena ca - James Joyce - How do you find circumcenter - Vygotsky the zone of proximal development - Module 03 Lab 01 - Mineral Composition - Week 3 DQ2 - Atmospheric moisture and precipitation - Success is a journey not a destination ben sweetland - Assignment and Essay Help For Students - Old oregon wood store case study - To siri with love judith newman summary - Intelligent traffic control system project report - Family court consent orders form - Owl english purdue edu apa - Choice and partnership approach camhs - Project team presentation - Hardware interrupts in 8085 - Enterprise information management gartner - Keep your hands to yourself karaoke - 1.1 10 practice complete your assignment - Is hacksaw ridge based on true events - Electrical certificate of verification - Doris bowman vsim - Cod ww2 zombies device canopy - Pre-interview - Provide financial and business performance information assignment - A software company sells a package that retails for $99 - The cask of amontillado answer key - Cloud Computing - Imperial camel corps badge for sale - Sample wgu organizational systems and quality leadership task 2 - Proactiv competitors - Nur340vulnerable populationchoice - ACCT 642 - Information Governance - Portfolio project