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

Difference between saber and conocer - Thirty two hours after hattie sat answers - 3 phase induction motor winding resistance calculation formula - Week 6 BIO2071 MICROBIOLOGY LAB PROJECT - Definition needed asap now - National rental affordability scheme wa - 68 grams is how many ounces - Is distance a vector or scalar - Macbeth quotes about power - Managerial economics - Case study analysis organizational behavior - Wsq competency standards - Kaplan psychiatric nursing integrated - Project Computer Science - Susan moylan coombs biography - Anju mahendru husband imtiaz khan - Awards mtmrecognition com integris - Designing the training program in hrm - Unit 42 spreadsheet modelling p9 - ¡a ver, chicas! éstos son los planes para mañana. presten atención porque no quiero - Assignment advertising campaign - The house on mango street ruthie - Grasmere a fragment analysis - Oh no inc sells three models - Just another case of that old pta meaning - What were the four main causes of the great depression - A municipal bond carries a coupon rate of - Uky download microsoft office - Lars and the real girl film techniques - Standards new zealand shop - How have economic forecasts for this country evolved - Linda moulton howe age - Hydrogen peroxide smoke reaction - Mil std 810f 516.5 - Response 2 - Hr paper - What is fraser competence - Good speeches for school captain - Accounting discussion - An example of an ongoing cost is _____ - Python-Assignment 1 - Govt2306 texas gov - Academic Success and Professional Development Plan Part 4: Research Analysis - Literary device calling something by another name - M cotteleer electronics supplies microcomputer circuitry to a company - DB second part RNP and end of life care - Disadvantages of steam power plant - Arbonne protein nutrition facts - Biosensors international investor relations - Born with green hair - Car sales system project in java - Can technology replace managers - Http www assessform edu au - Brief summary of milgram's obedience experiment - 2 Discussion Responses - Simulated abo and rh blood typing - Ks2 spelling test 2014 - What are the characteristics of a totalitarian state - Analysis of a Pertinent Healthcare Issue - Middle child merch chris klemens - Driving to the funeral by anna quindlen - 7/3 as a proper fraction - WEEK 9 DISCUSSION HSA 551 - Nursing Statistics - Kylie jenner business strategy - Blued up young drummer boy lyrics - Don t blame the eater they say i say - Elearn pstcc edu - 10 Pieces of Research - Network Implementation - Hno3 is a stronger acid than hno2 - Explain the kinked demand curve - Help with psychology and communication - Module 2 Assignment - Anz order stationery online - 4 bit ripple carry adder vhdl - Sociology - Darwin river dam level - Brian tome net worth - Factor pairs of 36 - Mine that bird kentucky derby aerial view - Business Continuity and Disaster Recovery planning - Concept synthesis paper - Specific heat of aluminum - Enhance User Engagement with Expert UX/UI Design - Catechol oxidase and potato extract lab report - Condenser microphone positive negative - The rainbow fish genre - An example of a couplet - Kim Woods only - Social work process recording supervisor comments - Application fair work division - Beach in a simple sentence - Read the following material and write an evaluator pitch - Saibt diploma of health science - Owl english purdue edu owl resource 614 03 - Cause you re worth it - Calcium channel blockers osmosis - Ford motor company market structure - Business law assignment sample pdf