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

How to read literature like a professor chapter main points - Verivide light box manual - 1963 guild solid top - International Trade - I need 3000 words in work place management to rephrase my task - Friction buffer stop design - Flexible budget net income formula - If a distribution is skewed to the right - Develop a bcg matrix for hershey company - Unit 6 Assessment - Atomic configuration of iron - Old stratford primary school - Module 1 Discussion - Peaceful end of life theory model - Why you should exercise persuasive speech - Jack the bounty hunter card trick steps - 2 Discussions Subject is Healthcare - The media coverage of Brexit was biased and misleading - Functional assessment informant record for teachers - Bank reconciliation and adjusting entries example - Hardy weinberg practice worksheet - Anime tropes that need to die - Features and characteristics of pop art - Dr eben alexander malpractice - Formulate, express, and support individual perspectives on diverse works and issues. - Hhmi org biointeractive virus explorer - Why use a negative control when running gel electrophoresis quizlet - Mos def rhyme scheme - Who may suggest changes to model codes - Koch ag and energy solutions wichita ks - Are bick's pickles made in canada - WK 5 SOCW 6443 Assignment: Considering Alternative Treatment Options for Anxiety Disorders - 225 binalong road belimbla park - Last - What is the meaning of numerical coefficient - A thermocouple is a temperature measurement device that consists - What is gandalf's reputation - Holes comprehension questions and answers pdf - DM Dis-6 - Newman projection to chair conformation - 2nd anglo boer war - How many equal sides does a icosahedron have - How do working credits work - Film Response Paper - Write response - Bucking bronco urban dictionary - Whirlpool 6th sense freezer manual - Capsim mission statement examples - Contemporary project management 4th edition - IT Building Blocks Assignment Diagram/Analysis - Gc 6 isopropyl alcohol - Analytical report memo format - Help - Examples of percentages used in advertising claims - INITIAL BUSINESS MODEL CANVAS - Weekly Planning - Diploma in animal health and production in chuka university - Matt teachout - Square d vfd manual - Labor Relations and Collective Bargaining - Analysis of food colour lab report - How to use backtrack 5 to hack wifi - Dan brock euthanasia - Belinda was mine neil diamond - Jo churlish dog training - Discussion due 8/22 5pm - Honey and mumford 1986 learning styles questionnaire - Nintendo's disruptive strategy implications for the video game industry - Suze orman how to take control of your credit cards - Dead men's path chinua achebe pdf - Ecu academic integrity module - Nishat textile mills lahore - Ethical standards human service professionals - Qnt 351 final exam - 50-75 Word Discussion reply 1 - AstroloGy bAbA 7340613399 OnLinE reaL VashIKaraN sPecIaLIsT IN Satara - Environmental science - Anz capital notes 6 - Bank account program in java - Daves inc recently hired you as a consultant - Journal Article Review - Community Nursing DQ 1 week 4 Lisney Caraballo - Zappos case study pdf - Why is the long run aggregate supply curve vertical - Dr michael oldmeadow alfred hospital - Rothbury estate sparkling cuvee dan murphy's - Comprehensive problem 2 tj's specialty shop answers - Miles into kilometers formula - Cycad blue butterfly larvae - Kickstarter for tryon for bsa - Alan carr drinks globe for sale - Ford autolatina - Scharadin hotels case solution - 12.29 - Evidence of endosymbiotic theory - Suppose the following information is collected from robert on his application for a loan. - Ojr friends of the arts craft show - Frm coaching in chennai - Is hypoxi a gimmick - Social responsibility perspective of crime