FIN449 Valuation Michael Dimond. Please pass your assignments forward.
-
date post
22-Dec-2015 -
Category
Documents
-
view
216 -
download
1
Transcript of FIN449 Valuation Michael Dimond. Please pass your assignments forward.
![Page 1: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/1.jpg)
FIN449Valuation
Michael Dimond
![Page 2: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/2.jpg)
Please pass your assignments forward
![Page 3: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/3.jpg)
Financial Forecasting Why might the simplest approach not work? How detailed should be the analysis? Does history tell the future? How long of a trend should be observed? Are the line items independent? Is growth in a line item really growth in the
firm? Have earnings been manipulated in the past? Are the cash flows sustainable – can the
operation continue this way?
![Page 4: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/4.jpg)
General Guidelines for Good Forecasting The steps are interdependent. Make adjustments in an order that
makes sense for the business model. For example, revenue forecasts may first require forecasts of new
stores The financial statements must interconnect
For example, the change in depreciation on the BS should equal the depreciation expense for the year.
Simple errors can be avoided if the spreadsheet is dynamic. Allow for the firm’s need for capital in at least one account with a
“TBD” balance For example, Extra Funds Needed (EFN) may come from debt or
somewhere else. What has been the firm’s history? What is likely to be its future?
GIGO – Garbage In, Garbage Out All assumptions must make sense historically, economically and
strategically. The forecast is only as good as the assumptions Sensitivity Analysis will test key assumptions
Those inputs which make the biggest difference when they change are those which require the most thought care and monitoring.
![Page 5: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/5.jpg)
High-level Forecasting Projected Sales & Income Approach
Projected Total Assets Approach
Problems with these approaches?
YearSales Growth
RateProjected
SalesNet Profit
MarginProjected Net
Income0 26,935$
FC1 7.3% 28,901$ 10.2% 2,948$ FC2 7.3% 31,011$ 10.2% 3,163$ FC3 7.3% 33,275$ 10.2% 3,394$ FC4 7.3% 35,704$ 10.2% 3,642$ FC5 7.3% 38,310$ 10.2% 3,908$
YearAsset Growth
RateProjected Total
Assets0 21,695$
FC1 4.3% 22,628$ FC2 4.3% 23,601$ FC3 4.3% 24,616$ FC4 4.3% 25,674$ FC5 4.3% 26,778$
![Page 6: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/6.jpg)
Maybe Something More Sophisticated? Remember our friends at DuPont?
What’s the Implied Growth Rate of Average Assets?
YearProjected
SalesAverage Asset Turnover Rate
Projected Average Total
Assets
Projected Beginning
Total Assets
Projected Ending Total
Assets
Implied % Change in
Total Assets0 26,935$ 21,695$
FC1 28,901$ 1.3 22,232$ 21,695$ 22,769$ 5.0%FC2 31,011$ 1.3 23,855$ 22,769$ 24,941$ 9.5%FC3 33,275$ 1.3 25,596$ 24,941$ 26,251$ 5.3%FC4 35,704$ 1.3 27,465$ 26,251$ 28,683$ 9.3%FC5 38,310$ 1.3 29,469$ 28,683$ 30,255$ 5.5%
![Page 7: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/7.jpg)
What problems exist with this approach?
YearAsset Growth
RateProjected Total
Assets0 21,695$
FC1 6.9% 23,191$ FC2 6.9% 24,791$ FC3 6.9% 26,501$ FC4 6.9% 28,329$ FC5 6.9% 30,283$
YearProjected Total
AssetsProjected Total
Liab. (60%)Projected
Equity (40%0
FC1 23,191$ 13,915$ 9,277$ FC2 24,791$ 14,875$ 9,916$ FC3 26,501$ 15,901$ 10,600$ FC4 28,329$ 16,997$ 11,332$ FC5 30,283$ 18,170$ 12,113$
![Page 8: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/8.jpg)
Detailed Forecasting Project Operating Revenues Project Operating Expenses Project Operating Assets & Liabilities Project Financial Need & Capital Structure Build Pro Forma Balance Sheet Project Other IS Items Build Pro Forma Income Statement Project Dividends & Change in Retained
Earnings Build Pro Forma Statement of Retained
Earnings Project Cash Flows from Operations, Investing
& Financing Activities Build Statement of Cash Flows
Adj
ustin
g as
nee
ded
Adapted from Stickney et al, Financial Reporting and Statement Analysis
![Page 9: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/9.jpg)
Operating Revenues Projecting Sales
Segments Volume Price
Projecting Other Revenue Watch for unusual gains, such as from the sale of assets (ask,
“is this a sustainable cash flow?”)
Forecasting errors Some assumptions will be incorrect, but the significance of
each needs to be understood. For example, high DOL means more potential for forecasting
error. A small error in sales projections can lever up into larger errors in projected cash flows.
![Page 10: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/10.jpg)
Projecting Sales
![Page 11: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/11.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
![Page 12: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/12.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
![Page 13: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/13.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%GrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
![Page 14: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/14.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7%CAGR (in Sales Volume)CAGR (in Price)
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
![Page 15: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/15.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7%CAGR (in Sales Volume) 5.4%CAGR (in Price) 2.2%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total SalesGrowthCAGR (in $)CAGR (in Sales Volume)CAGR (in Price)
![Page 16: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/16.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7%CAGR (in Sales Volume) 5.4%CAGR (in Price) 2.2%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4%CAGR (in Sales Volume) 5.0%CAGR (in Price) 3.2%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 17: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/17.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7%CAGR (in Sales Volume) 5.4%CAGR (in Price) 2.2%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4%CAGR (in Sales Volume) 5.0%CAGR (in Price) 3.2%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 18: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/18.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4%CAGR (in Sales Volume) 5.0%CAGR (in Price) 3.2%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 19: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/19.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4%CAGR (in Sales Volume) 5.0%CAGR (in Price) 3.2%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 20: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/20.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4%CAGR (in Sales Volume) 5.0%CAGR (in Price) 3.2%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 21: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/21.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 22: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/22.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 23: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/23.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0%CAGR (in Price) 1.0%
![Page 24: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/24.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1%CAGR (in Sales Volume) -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%CAGR (in Price) 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%
![Page 25: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/25.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1% 1.0% 1.0% 1.0% 1.0% 1.0%CAGR (in Sales Volume) -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%CAGR (in Price) 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%
![Page 26: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/26.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ 2,011$ 2,031$ 2,051$ 2,072$ 2,093$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1% 1.0% 1.0% 1.0% 1.0% 1.0%CAGR (in Sales Volume) -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%CAGR (in Price) 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%
![Page 27: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/27.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ 2,011$ 2,031$ 2,051$ 2,072$ 2,093$ Percent of Total Sales 8.5% 7.8% 7.4%Growth -1.1% 1.0%CAGR (in $) -0.1% 1.0% 1.0% 1.0% 1.0% 1.0%CAGR (in Sales Volume) -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%CAGR (in Price) 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%
![Page 28: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/28.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ Growth 7.7% 6.9%CAGR 7.3%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8% 53.9% 53.9% 53.9% 53.8% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8% 39.2% 39.5% 39.9% 40.3% 40.7%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ 2,011$ 2,031$ 2,051$ 2,072$ 2,093$ Percent of Total Sales 8.5% 7.8% 7.4% 7.0% 6.6% 6.2% 5.8% 5.5%Growth -1.1% 1.0%CAGR (in $) -0.1% 1.0% 1.0% 1.0% 1.0% 1.0%CAGR (in Sales Volume) -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%CAGR (in Price) 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%
![Page 29: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/29.jpg)
Overall Sales GrowthYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ Growth 7.7% 6.9% 7.1% 7.1% 7.1% 7.2%CAGR 7.3% 7.1%
Sales Growth by SegmentYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Snack Food SegmentSales 12,506$ 13,621$ 14,504$ 15,534$ 16,637$ 17,818$ 19,083$ 20,438$ Percent of Total Sales 53.5% 54.1% 53.8% 53.9% 53.9% 53.9% 53.8% 53.8%Growth 8.9% 6.5%CAGR (in $) 7.7% 7.1% 7.1% 7.1% 7.1% 7.1%CAGR (in Sales Volume) 5.4% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 2.2% 2.0% 2.0% 2.0% 2.0% 2.0%
Worldwide Beverage SegmentSales 8,886$ 9,592$ 10,440$ 11,291$ 12,211$ 13,206$ 14,283$ 15,447$ Percent of Total Sales 38.0% 38.1% 38.8% 39.2% 39.5% 39.9% 40.3% 40.7%Growth 7.9% 8.8%CAGR (in $) 8.4% 8.2% 8.2% 8.2% 8.2% 8.2%CAGR (in Sales Volume) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%CAGR (in Price) 3.2% 3.0% 3.0% 3.0% 3.0% 3.0%
Subsidiary CompanySales 1,993$ 1,972$ 1,991$ 2,011$ 2,031$ 2,051$ 2,072$ 2,093$ Percent of Total Sales 8.5% 7.8% 7.4% 7.0% 6.6% 6.2% 5.8% 5.5%Growth -1.1% 1.0%CAGR (in $) -0.1% 1.0% 1.0% 1.0% 1.0% 1.0%CAGR (in Sales Volume) -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%CAGR (in Price) 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%
![Page 30: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/30.jpg)
Operating Expenses
Percent of Sales: Cost of Goods Sold Selling, General & Administrative Expenses Other Operating Expenses
Watch for “one time” expenditures. These may be legitimately unique or be an indication of manipulation.
![Page 31: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/31.jpg)
Projecting Operating Expenses
![Page 32: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/32.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ COGS 9,635$ 10,099$ 10,747$ COGS as % of Sales
![Page 33: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/33.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0
Sales 23,385$ 25,185$ 26,935$ COGS 9,635$ 10,099$ 10,747$ COGS as % of Sales 41.2% 40.1% 39.9%
![Page 34: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/34.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ COGS 9,635$ 10,099$ 10,747$ COGS as % of Sales 41.2% 40.1% 39.9% 39.7% 39.5% 39.3% 39.1% 39.0% flattening at 39.0% for FC6+
![Page 35: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/35.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ COGS 9,635$ 10,099$ 10,747$ 11,448$ 12,197$ 12,999$ 13,856$ 14,811$ COGS as % of Sales 41.2% 40.1% 39.9% 39.7% 39.5% 39.3% 39.1% 39.0% flattening at 39.0% for FC6+
![Page 36: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/36.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ COGS 9,635$ 10,099$ 10,747$ 11,448$ 12,197$ 12,999$ 13,856$ 14,811$ COGS as % of Sales 41.2% 40.1% 39.9% 39.7% 39.5% 39.3% 39.1% 39.0% flattening at 39.0% for FC6+
Selling, General & AdministrativeYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ SG&A 10,266$ 10,981$ 11,609$ SG&A as % of Sales 43.9% 43.6% 43.1% 43.1% 43.1% 43.1% 43.1% 43.1% flat at 43.1% for all FC years
![Page 37: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/37.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ COGS 9,635$ 10,099$ 10,747$ 11,448$ 12,197$ 12,999$ 13,856$ 14,811$ COGS as % of Sales 41.2% 40.1% 39.9% 39.7% 39.5% 39.3% 39.1% 39.0% flattening at 39.0% for FC6+
Selling, General & AdministrativeYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ SG&A 10,266$ 10,981$ 11,609$ 12,428$ 13,309$ 14,256$ 15,274$ 16,368$ SG&A as % of Sales 43.9% 43.6% 43.1% 43.1% 43.1% 43.1% 43.1% 43.1% flat at 43.1% for all FC years
![Page 38: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/38.jpg)
Cost of Goods SoldYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ COGS 9,635$ 10,099$ 10,747$ 11,448$ 12,197$ 12,999$ 13,856$ 14,811$ COGS as % of Sales 41.2% 40.1% 39.9% 39.7% 39.5% 39.3% 39.1% 39.0% flattening at 39.0% for FC6+
Selling, General & AdministrativeYear -2 Year -1 Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales 23,385$ 25,185$ 26,935$ 28,836$ 30,879$ 33,075$ 35,437$ 37,977$ SG&A 10,266$ 10,981$ 11,609$ 12,428$ 13,309$ 14,256$ 15,274$ 16,368$ SG&A as % of Sales 43.9% 43.6% 43.1% 43.1% 43.1% 43.1% 43.1% 43.1% flat at 43.1% for all FC years
Other Reasonable Growth AssumptionsOther Revenue 5.5% ROIOther Expenses 0.2% of SalesInterest Income 4.2% average earned on Average Cash & Short Term InvestmentsInterest Expense 6.0% on Average Short Term Borrowing, Current Maturities of LT Debt, and LT DebtIncome Tax Expense 32.0% Effective Tax RatePreferred Dividends Constant Preferred Dividend $ FigureCommon Dividends Dividend Payout Rate of 38.0% of Net Income, plus any necessary adjustment to the Balance Sheet
![Page 39: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/39.jpg)
Assets Cash & Marketable Securities Accounts Receivable Inventories Other Current Assets Investments in Unconsolidated Affiliates Property, Plant & Equipment Other Assets
What assets vary as a function of Total Assets?
![Page 40: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/40.jpg)
Assets Cash & Marketable Securities (Days Sales) Accounts Receivable (Days Sales) Inventories (COGS x Inventory Turnover) Other Current Assets (% of Total Assets?) Investments in Unconsolidated Affiliates (TBD) Property, Plant & Equipment (explicit model) Other Assets (TBD)
Few assets vary as a % of Total Assets
![Page 41: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/41.jpg)
Projecting Assets
![Page 42: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/42.jpg)
CashYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Days Sales in Cash 10 days 10 days 10 days 10 days 10 days 10 days flat 10 days Sales in CashSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Avg Sales per DayYear-end Cash Balance
![Page 43: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/43.jpg)
CashYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Days Sales in Cash 10 days 10 days 10 days 10 days 10 days 10 days flat 10 days Sales in CashSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Avg Sales per Day $73.8 $79.0 $84.6 $90.6 $97.1 $104.0Year-end Cash Balance
![Page 44: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/44.jpg)
CashYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Days Sales in Cash 10 days 10 days 10 days 10 days 10 days 10 days flat 10 days Sales in CashSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Avg Sales per Day $73.8 $79.0 $84.6 $90.6 $97.1 $104.0Year-end Cash Balance $738 $790 $846 $906 $971 $1,040
![Page 45: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/45.jpg)
Accounts ReceivableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Accounts Receivable Collection 29 days 29 days 29 days 29 days 29 days 29 days flat 29 days A/R CollectionSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Average Accounts ReceivableEnd of Year Accounts Receivable $2,142Beg. Of Year Accounts Receivable
![Page 46: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/46.jpg)
Accounts ReceivableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Accounts Receivable Collection 29 days 29 days 29 days 29 days 29 days 29 days flat 29 days A/R CollectionSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Average Accounts Receivable $2,291 $2,453 $2,628 $2,816 $3,017 Sales * Collection Period / 365End of Year Accounts Receivable $2,142Beg. Of Year Accounts Receivable $2,142
![Page 47: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/47.jpg)
Accounts ReceivableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Accounts Receivable Collection 29 days 29 days 29 days 29 days 29 days 29 days flat 29 days A/R CollectionSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Average Accounts Receivable $2,291 $2,453 $2,628 $2,816 $3,017 Sales * Collection Period / 365End of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842 $3,193Beg. Of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842
![Page 48: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/48.jpg)
Accounts ReceivableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Accounts Receivable Collection 29 days 29 days 29 days 29 days 29 days 29 days flat 29 days A/R CollectionSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Average Accounts Receivable $2,291 $2,453 $2,628 $2,816 $3,017 Sales * Collection Period / 365End of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842 $3,193Beg. Of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842
InventoriesYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Inventory Turnover 8.7 8.7 8.7 8.7 8.7 8.7 flat 8.7 Inventory Turnover rateCOGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811Average InventoriesEnd of Year Inventories $1,310Beg. Of Year Inventories
![Page 49: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/49.jpg)
Accounts ReceivableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Accounts Receivable Collection 29 days 29 days 29 days 29 days 29 days 29 days flat 29 days A/R CollectionSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Average Accounts Receivable $2,291 $2,453 $2,628 $2,816 $3,017 Sales * Collection Period / 365End of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842 $3,193Beg. Of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842
InventoriesYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Inventory Turnover 8.7 8.7 8.7 8.7 8.7 8.7 flat 8.7 Inventory Turnover rateCOGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811Average Inventories $1,316 $1,402 $1,494 $1,593 $1,702End of Year Inventories $1,310Beg. Of Year Inventories $1,310
![Page 50: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/50.jpg)
Accounts ReceivableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Accounts Receivable Collection 29 days 29 days 29 days 29 days 29 days 29 days flat 29 days A/R CollectionSales $26,935 $28,836 $30,879 $33,075 $35,437 $37,977Average Accounts Receivable $2,291 $2,453 $2,628 $2,816 $3,017 Sales * Collection Period / 365End of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842 $3,193Beg. Of Year Accounts Receivable $2,142 $2,440 $2,467 $2,789 $2,842
InventoriesYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Inventory Turnover 8.7 8.7 8.7 8.7 8.7 8.7 flat 8.7 Inventory Turnover rateCOGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811Average Inventories $1,316 $1,402 $1,494 $1,593 $1,702End of Year Inventories $1,310 $1,322 $1,482 $1,506 $1,679 $1,725Beg. Of Year Inventories $1,310 $1,322 $1,482 $1,506 $1,679
![Page 51: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/51.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 grows at same rate as SalesEnding Balance at Cost $12,180Depreciation Expense per depreciation scheduleAccumulated Depreciation ($5,304)Ending Balance Net $6,876
![Page 52: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/52.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 $1,417 $1,518 $1,626 $1,742 $1,867 grows at same rate as SalesEnding Balance at Cost $12,180Depreciation Expense per depreciation scheduleAccumulated Depreciation ($5,304)Ending Balance Net $6,876
![Page 53: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/53.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 $1,417 $1,518 $1,626 $1,742 $1,867 grows at same rate as SalesEnding Balance at Cost $12,180 $13,597 $15,115 $16,741 $18,483 $20,350Depreciation Expense per depreciation scheduleAccumulated Depreciation ($5,304)Ending Balance Net $6,876
![Page 54: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/54.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 $1,417 $1,518 $1,626 $1,742 $1,867 grows at same rate as SalesEnding Balance at Cost $12,180 $13,597 $15,115 $16,741 $18,483 $20,350Depreciation Expense ($903) per depreciation scheduleAccumulated Depreciation ($5,304) ($6,207)Ending Balance Net $6,876
![Page 55: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/55.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 $1,417 $1,518 $1,626 $1,742 $1,867 grows at same rate as SalesEnding Balance at Cost $12,180 $13,597 $15,115 $16,741 $18,483 $20,350Depreciation Expense ($903) per depreciation scheduleAccumulated Depreciation ($5,304) ($6,207)Ending Balance Net $6,876 $7,390
![Page 56: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/56.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 $1,417 $1,518 $1,626 $1,742 $1,867 grows at same rate as SalesEnding Balance at Cost $12,180 $13,597 $15,115 $16,741 $18,483 $20,350Depreciation Expense ($903) ($967) ($1,036) ($1,110) ($1,190) per depreciation scheduleAccumulated Depreciation ($5,304) ($6,207)Ending Balance Net $6,876 $7,390
![Page 57: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/57.jpg)
Property, Plant & EquipmentYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Capital Expenditures $1,324 $1,417 $1,518 $1,626 $1,742 $1,867 grows at same rate as SalesEnding Balance at Cost $12,180 $13,597 $15,115 $16,741 $18,483 $20,350Depreciation Expense ($903) ($967) ($1,036) ($1,110) ($1,190) per depreciation scheduleAccumulated Depreciation ($5,304) ($6,207) ($7,174) ($8,210) ($9,320) ($10,510)Ending Balance Net $6,876 $7,390 $7,941 $8,531 $9,163 $9,840
![Page 58: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/58.jpg)
Other Assets (such as trademarks, brands, goodwill and other intabngibles from acquisitions)Year 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Other Assets (at Year End) $6,095 $6,525 $6,987 $7,485 $8,019 $8,594 grows at same rate as Sales
Other Reasonable Asset AssumptionsShort-term Investments 4.5% of Total AssetsMarketable Securities 4.5% of Total AssetsOther Current Assets 3.5% of Total AssetsInvestments 14.0% of Total Assets
![Page 59: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/59.jpg)
Liabilities Accounts Payable (Based on Days Inventory) Other Current Liabilities (Same % as SG&A?) Short-term Borrowings (Trend?) Long-term Debt (Trend?) Current Maturities of LT Debt (Explicit Model) Deferred Income Taxes (Same % as Sales?) Other Non-current Liabilities (Same % as
SG&A?)
![Page 60: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/60.jpg)
Projecting Liabilities
![Page 61: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/61.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning InventoryInventory PurchasesPaybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts PayableBeg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 62: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/62.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310)Inventory PurchasesPaybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts PayableBeg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 63: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/63.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory PurchasesPaybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts PayableBeg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 64: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/64.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts PayableBeg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 65: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/65.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459 $12,358 $13,022 $14,029 $14,857Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts PayableBeg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 66: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/66.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459 $12,358 $13,022 $14,029 $14,857Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts Payable purchases * period / 365Beg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 67: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/67.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459 $12,358 $13,022 $14,029 $14,857Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts Payable $1,287 purchases * period / 365Beg. Of Year Accounts PayableEnd of Year Accounts Payable $1,238
![Page 68: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/68.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459 $12,358 $13,022 $14,029 $14,857Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts Payable $1,287 purchases * period / 365Beg. Of Year Accounts Payable $1,238End of Year Accounts Payable $1,238
![Page 69: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/69.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459 $12,358 $13,022 $14,029 $14,857Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts Payable $1,287 purchases * period / 365Beg. Of Year Accounts Payable $1,238End of Year Accounts Payable $1,238 $1,336
![Page 70: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/70.jpg)
Accounts PayableYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
COGS $10,747 $11,448 $12,197 $12,999 $13,856 $14,811PLUS Ending Inventory $1,310 $1,322 $1,482 $1,506 $1,679 $1,725LESS Beginning Inventory ($1,310) ($1,322) ($1,482) ($1,506) ($1,679)Inventory Purchases $11,459 $12,358 $13,022 $14,029 $14,857Paybles Period 41 days 41 days 41 days 41 days 41 days flat at 41 daysAverage Accounts Payable $1,287 $1,388 $1,463 $1,576 $1,669 purchases * period / 365Beg. Of Year Accounts Payable $1,238 $1,336 $1,440 $1,486 $1,666End of Year Accounts Payable $1,238 $1,336 $1,440 $1,486 $1,666 $1,672
![Page 71: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/71.jpg)
Other Current LiabilitiesYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Other Current Liabilities (at EOY) $3,406 $3,646 $3,905 $4,182 $4,481 $4,802 grows at same rate as Sales
Deferred Income TaxesYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Deferred Income Taxes (at EOY) $1,496 $1,602 $1,715 $1,837 $1,968 $2,109 grows at same rate as Sales
Other Noncurrent LiabilitiesYear 0 FC 1 FC 2 FC 3 FC 4 FC 5
Sales Growth 7.1% 7.1% 7.1% 7.1% 7.2%Other Noncurrent Liabilities (at EOY) $3,876 $4,149 $4,444 $4,760 $5,100 $5,465 grows at same rate as Sales
Other Reasonable Asset AssumptionsShort-term Borrowings 0.5% of Total Assets
![Page 72: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/72.jpg)
Equity Items
Consider these is these in the context of assets & liabilities which have been forecasted
Preferred Stock (rarely changes) Minority Interest (rarely changes) Common Stock (TBD) Capital In Excess of Par Value (TBD) Accumulated Other Comprehensive Loss
(TBD) Other Equity Adjustments (TBD) Treasury Stock (TBD)
![Page 73: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/73.jpg)
Financial Need & Capital Structure The Balance Sheet will probably not balance without
adjustment Is there a source of or a need for additional capital? EFN (Extra Funds Needed) can be modeled explicitly from
financial statements (based on the imbalance), but this will require iterative adjustments to expenses such as interest, which will influence balances such as cash, which…
![Page 74: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/74.jpg)
Financial Need & Capital Structure EFN can also be estimated in this way:
Where A* = assets that increase proportionally with sales L* = liabilities that increase proportionally with sales g = growth rate in sales EBIT = operating income T = tax rate d = dividend payout ratio I0 = interest expense (ignoring any additional
financing) i = interest rate on additional funds borrowed
![Page 75: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/75.jpg)
Financial Need & Capital Structure Where is EFN going to be applied?
Change in cash or marketable securities Change in long-term investment securities Change in long-term, interest bearing debt Change in dividends or treasury stock repurchases
Now the Pro Forma Balance Sheet can be constructed
![Page 76: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/76.jpg)
Other IS Items Interest Expense Interest Income Income Taxes Net Income
Now the Pro Forma Income Statement can be constructed
![Page 77: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/77.jpg)
Dividends & Change in Retained Earnings Dividend Policy Change in RE = NI – Dividends
Now the Pro Forma Statement of Retained Earnings can be constructed
![Page 78: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/78.jpg)
Statement of Cash Flows Cash Flows from Operations Cash Flows from Investing Cash Flows from Financing Activities
![Page 79: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/79.jpg)
Building the Statement of Cash Flows
![Page 80: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/80.jpg)
From here, we can compute Free Cash Flows
![Page 81: FIN449 Valuation Michael Dimond. Please pass your assignments forward.](https://reader035.fdocuments.in/reader035/viewer/2022062516/56649d805503460f94a64961/html5/thumbnails/81.jpg)
Assignment See online document
Due Monday. You may turn it in to me directly or to the SBA Faculty Services office on the 5th Floor.
Please pick up previous assignments