After performing a discounted cash flow model‚ we find that the price per share of Teuer Furniture to be $30.19. We calculated the free cash flows of the company during two time periods; the period between 2013 to 2018 using an individual cohort level and the period after 2018 using Geodon Growth model to determine the terminal value of the company beyond 2018. The following table shows the expected free cash flows during the forecasting periods along with the value of the firm and its share today
Premium Net present value Investment Cash flow
$161‚000 $189‚000 Assume that the cost of goods sold and variable operating expenses vary directly with sales and the income taxes remain at 30 percent of operating income. Calculations for 90‚000 units: Sales: Take the sales from previous budget and divide by number of units: 1‚600‚000/80‚000= 20 Then multiply 90‚000 *20= 1‚800‚000 Cost of goods sold: Take cost of goods sold from previous units then divide by number of units: 960‚000 / 80‚000= 12 cost per unit: 12 90‚000 * 12= 1‚080
Premium Generally Accepted Accounting Principles Finance Operating expense
Capital Budgeting Assignment #2 Breana N. Rainge 23. Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plan that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12% to evaluate this project. Based on extensive research‚ it has prepared the following incremental free cash flow projections (in millions of dollars): | Year 0 | Year 1-9 | Year 10 | Revenues | | 100.0 | 100.0 | -Manufacturing expenses (other
Premium Net present value Discounted cash flow
FOCUS ON BUDGET 2013 budget was enacted to improve the standard of living in the country. The Government will also ensure that people get the best services and maximum benefits as a result of the implementation of development programs and projects. Therefore‚ the 2013 budget is designed themed "MEMAKMUR NEGARA‚ MENSEJAHTERA RAKYAT: A promises are kept" by focusing on five key focus. The five focus was to stimulate investment activity; strengthen education and training; entrenched innovation‚
Premium Employee benefit Form of government Government
The budget speech for 2013/2014 was given by Finance Minister Pravin Gordhan at the National Assembly in parliament‚ Cape Town on the 27 February 2013. Priorities Infrastructure – the government will over the next 3 years invest R827 billion into building new and upgrading existing infrastructure. Spending plans over the next 3 years include: * R5.2bn is to the local government equitable share * R4.2bn to the provincial government share * R3.2bn to the Passenger Rail Agency of SA
Premium Tax
IKEA SUCCESS IN CHINESE FURNITURE Bachelor’s thesis Content of Table Content of Table...............................................................................................................................2 1. INTRODUCTION .........................................................................................................................4 1.1 Background of Study..................................................................................................................4
Premium Furniture Investment Decorative arts
Individual Assignment: Generally Accepted Auditing Standards Paper By: Stacy Munns ACC/ 491 Professor Richard Cochran Due: December 3‚ 2012 Introduction: History of Auditing It is stated that “Auditing is based on the assumption that financial statement data are verifiable.” (Boynton & Johnson‚ 2006) The real reason of auditing didn’t really come until “the advent of the Industrial Revolution‚ from 1750 to 1850‚ that auditing began its evolution into a field of fraud detection and financial
Premium Auditing Internal control Audit
Retail Marketing‚ budget variance vs. actual for Jun 2011. Sure‚ Let me get my notes out that I had submitted to your group. I emailed you a copy as well with your comments for this review. Did you receive it? Yes‚ I did Ok‚ there were 3 main categories where the variance between actual and budget were the highest. Those categories are Compensation‚ Marketing‚ IT‚ and then we put everything else from your department into other. Correct. I have my notes here when we put the budget together last
Premium Marketing Forecasting Cost
TOPIC 7 cont.: ACCOUNTING FOR SHORT-TERM MANAGEMENT PLANNING Lecture Illustration CASH FLOWS Oz designs is in the process of preparing a cash budget for the three months of April‚ May and June 20X9. All sales are on credit. The company collects 50% of its sales in the month the sales are made‚ 40% in the month following the sale and 10% in the second month following the sale. 75% of all purchases are paid for in the month they are purchased‚ with the remaining 25% paid for in the following month
Premium Generally Accepted Accounting Principles Expense Depreciation
BUDGET MANAGEMENT ANALYSIS To have a basis in illustrating the analysis of variance or difference between budgeted and actual figures‚ the budget of a sampled (unknown) company was utilized (http://www.smallbusinessnotes.com/business-finances/budgeting-systems.html). | | | | | | | | |
Premium Pro forma Revenue Analysis of variance