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.

Fundamentals Of Financial Management, Concise Edition (mindtap Course List)
10th Edition
ISBN:9781337902571
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Eugene F. Brigham, Joel F. Houston
Chapter16: Financial Planning And Forecasting
Section: Chapter Questions
Problem 3P: AFN EQUATION Refer to Problem 16-1 and assume that the company had 3 million in assets at the end of...
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
Fundamentals Of Financial Management, Concise Edi…
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
SWFT Essntl Tax Individ/Bus Entities 2020
SWFT Essntl Tax Individ/Bus Entities 2020
Accounting
ISBN:
9780357391266
Author:
Nellen
Publisher:
Cengage
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage