Answer To: Name: . Corporate Financial Decisions April 15, 2021 Exam 3 - Fabricare Exam Directions: 1) Provide...
Harshit answered on Apr 16 2021
Answer to Question 1
Using the discounted cash flow method, Roy should pay a maximum of $230,871.68 for the company.
Particulars
1993
1994
1995
1996
1997
1998
Terminal
A
Sales
4,00,000
6,00,000
9,00,000
12,00,000
15,00,000
16,00,000
16,00,000
B
Operating Profit (13.5% of A)
54,000
81,000
1,21,500
1,62,000
2,02,500
2,16,000
2,16,000
C
Depreciation
5,000
11,000
20,000
45,000
70,000
70,000
70,000
D
PBT (B-C)
49,000
70,000
1,01,500
1,17,000
1,32,500
1,46,000
1,46,000
E
Tax (30% OF D)
14,700
21,000
30,450
35,100
39,750
43,800
43,800
F
PAT (D-E)
34,300
49,000
71,050
81,900
92,750
1,02,200
1,02,200
G
Depreciation (as non-cash expenses)
5,000
11,000
20,000
45,000
70,000
70,000...