Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000 per year for both years and made capital expenditures of $45,000 in both years. The company's stock price in 2021 was $12.00 and $10.00 in 2020. In 2021, the industry average earnings multiple was 10, the free cash flow multiple was 20 and sales multiple was 2.00. The company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2021. a. Calculate the 2021 value of the company using the earnings multiple. b. Calculate the 2021 value of the company using the free cash flow multiple c. Calculate the 2021 book value of the company's equity.

Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of $100,000 per year for both years and made capital expenditures of $45,000 in both years. The company's stock price in 2021 was $12.00 and $10.00 in 2020. In 2021, the industry average earnings multiple was 10, the free cash flow multiple was 20 and sales multiple was 2.00. The company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2021. a. Calculate the 2021 value of the company using the earnings multiple. b. Calculate the 2021 value of the company using the free cash flow multiple c. Calculate the 2021 book value of the company's equity.

Cornerstones of Financial Accounting

4th Edition

ISBN:9781337690881

Author:Jay Rich, Jeff Jones

Publisher:Jay Rich, Jeff Jones

Chapter11: The Statement Of Cash Flows

Section: Chapter Questions

Problem 11MCQ: Chasse Building Supply Inc. reported net cash provided by operating activities of $243,000, capital...

See similar textbooks

Related questions

Q: Sheridan Corporation had net income of $470000 and paid dividends to comman stackholders of $34780…

A: Formula: Payout ratio = ( Dividends paid / Net income ) x 100 Division of net income with Dividends…

Q: Ivanhoe Corporation had 80,000 common shares outstanding on December 31, 2019. During 2020, the…

A: Event Dates Outstanding Shares Restatement Months Weighted shares (a) (b) (c) (a*b*c)…

Q: Provided below are an analyst's forecasts of revenue, net operating profit after tax (NOPAT), and…

A: Residual Operating Income (ROPI) refers to the operating income that remains after deducting the…

Q: During 2019 Sasha Corporation reported a net income of $1,529,500. On January 1, 2020, Sasha had…

A: Part of shares issued on oct 1=210,000×312=52,500

Q: Here is the income statement for Tamarisk, Inc. TAMARISK, INC. Income Statement For the Year Ended…

A: a. Compute earnings per share for 2020 as shown below:

Q: The Esposito Import Company had 1 million shares of common stock outstanding during 2024. Its income…

A: Earnings per share is the amount per share earned by the shareholders on each equity share. It is…

Q: Fisafolia Corporation has gross income from operations of $426,600 and operating expenses of…

A: Solution:- Calculation if instead of $426,600, Fisafolia Corporation has gross income from…

Q: In 2021, Jake's Jamming Music, Inc., announced an ROA of 8.65 percent, ROE of 15.40 percent, and…

A: ROA = Net income / Total assets = 8.65%ROE = Net income / Total Equity = 15.40%Profit margin = Net…

Question

a. Calculate the 2021 value of the company using the earnings multiple.

b. Calculate the 2021 value of the company using the free cash flow multiple

c. Calculate the 2021 book value of the company's equity.

24. Keokuk Corp. had the following operating results for 2021 & 2020. Keokuk paid dividends of
$100,000 per year for both years and made capital expenditures of $45,000 in both years. The
company's stock price in 2021 was $12.00 and $10.00 in 2020. In 2021, the industry average
earnings multiple was 10, the free cash flow multiple was 20 and sales multiple was 2.00. The
company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2021.
Balance Sheet, Dec 31,
2021
$ 489,350
$ 315,000
$ 225,000
$ 1,029,350
2,345,000
2020
$ 125,000
$ 400,000
$ 375,000
$ 900,000
2,350,000
Cash
Accounts Receivable
Inventory
Total Current Assets
Long-lived Assets
$ 3,374,350
$ 285,000
$ 3,250,000
$ 315,000
Total Assets
Current Liabilities
Long-term Debt
Shareholder Equity
600,000
800,000
2,135,000
2,489,350
Total Debt and Equity
$ 3,347,350
$ 3,250,000
Income Statement, for year ended Dec 31,
2020
$ 3,555,000
2,445,000
2021
Sales
$ 3,775,000
Cost of Sales
2,554,000
Gross Margin
Operating Expenses
1,221,000
1,110,000
522,000
445,000
Operating Income
699,000
244,650
655,000
232,750
Тахes
Net Income
$ 454,350
$ 432,250
Cash Flow From Operations
2021
$ 454,350
50,000
(235,000 )
( 30,000 )
2020
$ 432,250
50,000
Net Income
Plus Depreciation Expense
+ Decrease (-inc) in AccRec. and Inv.
+ Increase (-dec) in Cur. Liabl.
Cash Flow from Operations
$ 709,350
$ 482,250

Definition Definition Net amount of cash that an entity receives and expends over the course of a given period. For a business to continue operating, positive cash flows are required, and they are also necessary to produce value for investors. Investors in particular prefer to see growing cash flows even after capital expenditures have been paid for (which is known as free cash flow).

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

This is a popular solution!

SEE SOLUTION Check out a sample Q&A here

Step 1: Accounting ratios

VIEW

Step 2: Earnings multiple

VIEW

Step 3: Free cash flow multiple

VIEW

Step 4: Sales multiple

VIEW

Trending now

This is a popular solution!

Step by step

Solved in 4 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Similar questions

C Company has the following data for the year ending 12/31/2020 (dollars are in thousands): Net income = $600; EBIT = $1,184; Total assets = $3,000; Short-term investments = $200; Total capital employed = $2,193; and tax rate = 30%. The company’s WACC is 11.07%. What was its Economic Value Added (EVA) for the year 2020? Round your answer to the nearest dollar. Group of answer choices: $583 $586 $577 $572 $580
In 2020, Pennington Corporation had net sales of $600,000 and cost of goods sold of $360,000. Operating expenses were $153,000, and interest expense was $7,500. The corporation’s tax rate is 30%. The corporation declared preferred dividends of $15,000 in 2020, and its average common stockholders’ equity during the year was $200,000. Instructions a. Prepare an income statement for Pennington Corporation. b. Compute Pennington Corporation’s return on common stockholders’ equity for 2020.
For the year ended December 31, 2022, Settles Incorporated earned an ROI of 7.2%. Sales for the year were $11 million, and average asset turnover was 1.8. Average stockholders' equity was $3.1 million. Required: a. Calculate Settles Incorporated's margin and net income. Note: Round "Margin" answer to 1 decimal place. Enter the net income answer in dollars, i.e., $5 million should be entered as 5,000,000. b. Calculate Settles Incorporated's return on equity. Note: Round your answer to 1 decimal place. a. Margin a. Net income b. Return on equity %
Robbins Corporation reports the following information at December 31, 2020: Sales $15,000,000, Cash $3,000,000, Unearned Revenues $400,000, Dividends $1,000,000, Cost of Goods Sold $8,500,000. What is Robbins Corporation's Gross Margin?
A company has the following items for the fiscal year 2020: Revenue = 10 million EBIT = 4 million Net income = 2 million Total Equity = 15 million Total Assets = 30 million Calculate the company’s net profit margin, asset turnover, equity multiplier and ROE
Target entered fiscal 2019 with a total capitalization of $21,928 million. In 2019, debt investors received interest income of $885 million. Net income to shareholders was $8,678 million. (Assume a tax rate of 21%.) Calculate the economic value added assuming its cost of capital is 10%.
Using the AFN formula approach, calculate the total assets of Harmon Photo Company given the following information: Sales this year = $3,000; increase in sales projected for next year = 20%; net income this year = $250; dividend payout ratio = 40%; projected excess funds available next year = $100; accounts payable = $600; notes payable = $100; and accrued wages and taxes = $200. Except for the accounts noted, there were no other current liabilities. Assume that the firm’s profit margin remains constant and that the firm is operating at full capacity. $3,000 $2,200 $2,000 $1,200 $1,000
Target entered fiscal 2019 with a total capitalization of 21898 million. In 2019, debt investors received interest income of $875 million. Net income to shareholders was 8,648 million (assume a taxe rate of 21%) calculate the economic value added assuming its cost of capital is 10%
12
Landvision Inc. had net income in 2020 for $120,000. Here are some of the extra financial ratios from the annual report Profit margin 20%, Return on Assets 35%, Debt to Asset Ratio30% Please calculate the ROE ratio O A. 70% B. 60% O C. 50% O D. 25%
The 2019 financial statements for Growth Industries are presented below. INCOME STATEMENT, 2019 Sales $ 230,000 Costs 210,000 EBIT $ 110,000 Interest expense 22,000 Taxable income $ 88,000 Taxes (at 21%) 18,840 Net income $ 69,520 Dividends $ 34,760 Addition to retained earnings $ 34,760 BALANCE SHEET, YEAR-END, 2019 Assets Liabilities Current assets Current liabilities Cash $ 8,000 Accounts payable $ 15,000 Accounts receivable 13,000 Total current liabilities $ 15,000 Inventories 39,000 Long-term debt 220,000 Total current assets $ 60,000 Stockholders’ equity Net plant and equipment 260,000 Common stock plus additional paid-in capital 15,000 Retained earnings 70,000 Total assets $ 320,000 Total liabilities plus stockholders' equity $ 320,000 Sales and…
The 2019 financial statements for Growth Industries are presented below. INCOME STATEMENT, 2019 Sales $ 310,000 Costs 205,000 EBIT $ 105,000 Interest expense 21,000 Taxable income $ 84,000 Taxes (at 21%) 17,640 Net income $ 66,360 Dividends $ 26,544 Addition to retained earnings $ 39,816 BALANCE SHEET, YEAR-END, 2019 Assets Liabilities Current assets Current liabilities Cash $ 7,000 Accounts payable $ 14,000 Accounts receivable 12,000 Total current liabilities $ 14,000 Inventories 31,000 Long-term debt 210,000 Total current assets $ 50,000 Stockholders’ equity Net plant and equipment 250,000 Common stock plus additional paid-in capital 15,000 Retained earnings 61,000 Total assets $ 300,000 Total liabilities plus stockholders' equity $ 300,000 Sales and costs are projected to grow at 40% a year for at least the next 4 years. Both current assets and accounts payable are projected to rise in proportion to…