United Company is opening its doors to investors and shared the following prospective financial information: 2024 2022 10,000,000 12,000,000 14,000,000 15,000,000 6,000,000 6,000,000 1,200,000 400,000 2,000,000 2,400,000 720,000 2021 2023 Revenues Cost of Goods Sold Gross Profit Selling Expenses Administrative Expenses Depreciation Operating Income Income Tax Expenses Net Profit 5,000,000 5,000,000 1,000,000 400,000 2,000,000 1,600,000 7,000,000 7,000,000 1,400,000 400,000 2,000,000 3,200,000 960,000 2,240,000 7,500,000 7,500,000 1,500,000 400,000 2,000,000 3,600,000 1,080,000 2,520,000 480,000 1,120,000 1,680,000 United Company also estimates that annual capital investment required is P1,000,000. Assuming cost of capital is 10% and United Company assumes that net cash flow is expected to grow by 5%. • Compute for the net cash flow and the discounted net cash flow to the firm. • Assuming United Company has outstanding debt of P10,000,000, what is the reasonable price that should be paid by an investor to buy 20% of United Company?

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
United Company is opening its doors to investors and shared the following prospective financial
information:
2021
2022
2023
2024
Revenues
Cost of Goods Sold
12,000,000
6,000,000
6,000,000
1,200,000
400,000
2,000,000
2,400,000
720,000
1,680,000
14,000,000
7,000,000
7,000,000
1,400,000
400,000
2,000,000
3,200,000
960,000
2,240,000
15,000,000
7,500,000
10,000,000
5,000,000
5,000,000
1,000,000
400,000
2,000,000
1,600,000
480,000
1,120,000
Gross Profit
7,500,000
1,500,000
400,000
Selling Expenses
Administrative Expenses
Depreciation
Operating Income
Income Tax Expenses
Net Profit
2,000,000
3,600,000
1,080,000
2,520,000
United Company also estimates that annual capital investment required is P1,000,000.
Assuming cost of capital is 10% and United Company assumes that net cash flow is expected to
grow by 5%.
Compute for the net cash flow and the discounted net cash flow to the firm.
Assuming United Company has outstanding debt of P10,000,000, what is the
reasonable price that should be paid by an investor to buy 20% of United Company?
Transcribed Image Text:United Company is opening its doors to investors and shared the following prospective financial information: 2021 2022 2023 2024 Revenues Cost of Goods Sold 12,000,000 6,000,000 6,000,000 1,200,000 400,000 2,000,000 2,400,000 720,000 1,680,000 14,000,000 7,000,000 7,000,000 1,400,000 400,000 2,000,000 3,200,000 960,000 2,240,000 15,000,000 7,500,000 10,000,000 5,000,000 5,000,000 1,000,000 400,000 2,000,000 1,600,000 480,000 1,120,000 Gross Profit 7,500,000 1,500,000 400,000 Selling Expenses Administrative Expenses Depreciation Operating Income Income Tax Expenses Net Profit 2,000,000 3,600,000 1,080,000 2,520,000 United Company also estimates that annual capital investment required is P1,000,000. Assuming cost of capital is 10% and United Company assumes that net cash flow is expected to grow by 5%. Compute for the net cash flow and the discounted net cash flow to the firm. Assuming United Company has outstanding debt of P10,000,000, what is the reasonable price that should be paid by an investor to buy 20% of United Company?
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education