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

Homework Help - A person addicted to crystal meth is using a quizlet - Factory x pty ltd - Ucl msc machine learning - Discussion - Biology assignment for human physiology - Intercepts from a graph khan academy answers - Finance 6 part 2 - The toshiba accounting scandal how corporate governance failed - The wire royal signals - Tina jones cardiovascular subjective data - Square with rounded corners bluebeam - Union carbide bhopal disaster case study - Gopro competitive advantage - Iia indian institute of architects - Discussion - Greg chappell store clayton - Gummy bear and salt water - W7 law - Profit margin for an investment center measures - A child's sleep duffy - Nonliving fluid matrix of blood - Dr kaoru ishikawa biography - Principles of training variation - Brown brothers epicurean club - Designing adaptive organizations pdf - Www perdisco com login - Week 4 health care - 5 year plan template - Parkwood day centre alfreton - Computer coding model known for moody gait strut - Https securepro prod energy siemens com securepro - Steve and tyra abrams - Kolb david experiential learning styles theory - Adrenaline renewal flask rs3 - Criminal justice - Dulce et decorum est poem questions and answers - Psychology Homework - Final paper - Find a power series for the function - Upload Assignment: Homework 1 - Lufthansa case study answers - Harbour lights cinema falklands - Irish word for bathroom - E commerce assignment solution - Ethical theories in western philosophy - Sharon giammatteo cause of death - DISCUSSION REPLY - Prospectus topic is how social media affects ones self esteem - In adjourning, conflicts are resolved, close relationships develop, and unity and harmony emerge. - Enterprise risk management assignment - Clinical psychiatrist job description - Research Project Step 2: Problem Identification - Lord raglan pub holborn - Discussion Board Chapter 5 Nursing Leadership & Management - Me talk pretty one day key points - SOCW 6060 - Data site tutorial - Project Management , Risk management plan for construction project ( risk identification & risk assessment parts) - Green gobbler urinal clog eliminator lowes - As part of a major plant renovation project - Prodelin 3.8 m antenna manual - Detention time in sedimentation tank - Discussion - MATH - Post-Rufina - Reduction in area tensile test formula - Sharp company manufactures a product - Uniform gradient present worth excel - 2 pg Case Study "Active Shooter" - Draw erd in visio - Sun safety practices in childcare - Hero forge steel painting - Ped assignment - Unit 2 Assignment - CAM Paper - Square number word problems - Thread 1 & 2 (180 words each) ( No plags) - Glen carbon senior center - Tozai snow maiden expiration date - Mgt 521 final exam answers - Advertising and public relations mcqs - Pi sheet in sap pp - University of bath panopto - Scholarly ethics walden university - 7 page criminal justice research paper due at midnight - Colderr approach questions - Automotive Manufacturing Company and Risks Management – about Tesla - Combat fire inc manufactures steel cylinders and nozzles - Concentration of acetic acid in vinegar - Moderate effect powerpoint - 4 Lecture Questions 100-200 Words Per Question - Some sulfuric acid is spilled on a lab bench - Week 5 Research Paper: Develop a Computer/Internet Security Policy - Na - 2-3 page Journal - Advanced power welder generator - Fill in the blanks with the appropriate possessive adjectives - 3/8-16 unc drill size in mm - Briefly describe each of the seven quality tools - Which platonic solid has eight faces that are equilateral triangles