Problem 1 It is now 2024 You have been assigned as a financial advisor of a Philippine start-up company They assigned you to value its existing business had they exited the market 6 years ago, meaning in 2018. Details of the company are as follows: Funther assume that the company will nat exist beyond 2023, meaning the going concem principle will not apply.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Problem 1
It is now 2024. You have been assigned as a financial advisor of a Philippine start-up company They assigned you to value its
existing business had they exited the market 6 years ago, meaning in 2018. Details of the company are as follows:
Futher assume that the company will nat exist beyond 2023, meaning the going concem principle will not apply.
Also assume that the client wants you to use the dividend discount model for this project.
2018
6,458,000.0
2019
7,412,000.0
2020
8,126,000.0
2022
8,941,000.0 9.457.000.0
42.0%
28.0%
30.0%
2021
2023
Sales
Variable expenses
Fixed expenses
Tax Rate
10,025,000.0
40.0%
30.0%
44.0%
30.0%
30.0%
38.0%
40.0%
41.0%
30.0%
29.0%
21.0%
31.0%
25.0%
24.0%
25.0%
After conducting a financial due diligence, you found that:
1.) 2019 sales are inclusive of a 250.000 sales invoice that were in transit as of EOY 2019, thus delivered to the client on 2020, with terms of FOB Shipping Point.
2.) 2020 sales excluded a contract signed for senvices worth 1,200,000. Contract is dated December 11, 2020, total cash was paid outright.
but services will be rendered starting 2021. Contract is for a one year term only.
3.) 2020 internal audt findings revealed that 175,000 warth of sales invoice were backdated (aniginal date is January 15, 2021) to boost 2020 sales.
4.) 257,000 worth of 2019 sales were revealed as window dressed sales (sales invoice dated January 22, 2020).
5.) 2018 sales are inclusive of a 450,000 cash collection of a previously written off account
6) 2018 sales (considered consolidated unless otherwise stated) are inclusive of a 354,000 Hame Office Sale to Branch X
7.) 2019-2021 office supplies were expensed initially, as part of variable expenses. No adjustments were made. Details of the EOY office supplies on hand are as follows.
2019
2020
2021
Office Supplies
56,450.0
62, 157.0
75,154.0
Transcribed Image Text:Problem 1 It is now 2024. You have been assigned as a financial advisor of a Philippine start-up company They assigned you to value its existing business had they exited the market 6 years ago, meaning in 2018. Details of the company are as follows: Futher assume that the company will nat exist beyond 2023, meaning the going concem principle will not apply. Also assume that the client wants you to use the dividend discount model for this project. 2018 6,458,000.0 2019 7,412,000.0 2020 8,126,000.0 2022 8,941,000.0 9.457.000.0 42.0% 28.0% 30.0% 2021 2023 Sales Variable expenses Fixed expenses Tax Rate 10,025,000.0 40.0% 30.0% 44.0% 30.0% 30.0% 38.0% 40.0% 41.0% 30.0% 29.0% 21.0% 31.0% 25.0% 24.0% 25.0% After conducting a financial due diligence, you found that: 1.) 2019 sales are inclusive of a 250.000 sales invoice that were in transit as of EOY 2019, thus delivered to the client on 2020, with terms of FOB Shipping Point. 2.) 2020 sales excluded a contract signed for senvices worth 1,200,000. Contract is dated December 11, 2020, total cash was paid outright. but services will be rendered starting 2021. Contract is for a one year term only. 3.) 2020 internal audt findings revealed that 175,000 warth of sales invoice were backdated (aniginal date is January 15, 2021) to boost 2020 sales. 4.) 257,000 worth of 2019 sales were revealed as window dressed sales (sales invoice dated January 22, 2020). 5.) 2018 sales are inclusive of a 450,000 cash collection of a previously written off account 6) 2018 sales (considered consolidated unless otherwise stated) are inclusive of a 354,000 Hame Office Sale to Branch X 7.) 2019-2021 office supplies were expensed initially, as part of variable expenses. No adjustments were made. Details of the EOY office supplies on hand are as follows. 2019 2020 2021 Office Supplies 56,450.0 62, 157.0 75,154.0
Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Accounting for Current liabilities, Provisions and Contingencies
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
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education