Calculate bio systems equity value at the end of 2013

Assignment Help Finance Basics
Reference no: EM131125389

Benito Gonzalez founded and grew the BioSystems Manufacturing Corporation over a several-year period. However, Benito has decided to harvest or exit BioSystems now at the end of 2010 with the intention of starting a new entrepreneurial venture. The Fuji Electronics Company is considering acquiring BioSystems, which is 60 percent owned by Benito Gonzalez; the other 40 percent of the equity is held by venture investors who also desire to exit the venture. However, while the venture is currently profitable, Benito believes BioSystems will be entering a period of rapid growth and increasing profitability. BioSystems' sales are expected to grow from the 2010 level at a 20 percent annual compound rate over each of the next three (2011, 2012, 2013) years. Cost of goods sold, marketing, depreciation, and interest expenses are expected to move or vary with sales (i.e., they are variable expenses). General and administrative (G&A) expenses are expected to remain constant each year (i.e., they are fixed expenses). The income tax rate is expected to be 35 percent.

A. Using the percent-of-sales relationships indicated above, prepare BioSystems' projected income statement for 2013.

B. Fuji Electronics has examined other recent acquisitions in BioSystems' industry and believes that a 17 times price-earnings multiple would be appropriate for valuing BioSystems. Calculate BioSystems' equity value at the end of 2013.

C. How much should Fuji Electronics be willing to pay for BioSystems Manufacturing at the end of 2010 if Fuji's management believes the appropriate discount rate is 25 percent?

D. What is Gonzalez's portion of the exit proceeds? What is the venture investors' portion of the exit proceeds?

E. Benito Gonzalez invested $50,000 of his own funds in BioSystems at the end of 2005. What would be the compound rate of return on his investment when the exit (sale to Fuji Electronics) from BioSystems occurs at the end of 2010?

F. The venture investors contributed $500,000 at the end of 2006. What would be their compound rate of return on their investment if BioSystems is sold at the end of 2010?

BIOSYSTEMS MANUFACTURING CORPORATION

INCOME STATEMENT FOR 2010 ($ THOUSANDS)

Net sales ................ $ 10,000

Cost of goods sold ............. 6,000

Gross profit ................ 4,000

Marketing expenses ............ 1,000

G&A expenses .............. 2,000

Depreciation ............... 200

Interest .................. 100

Income before taxes ............ 700

Taxes (35%) ................ 245

Net income ............... $ 455

Reference no: EM131125389

Questions Cloud

A screen shot or a printout of representative pages : Study a set of instructions from Knowledge Hound: www.knowledgehound.com. Write a memo to your instructor evaluating the quality of the instructions. Attach a screen shot or a printout of representative pages from the instructions.
Potential intersections of catabolic and anabolic pathways : The potential intersections of various catabolic and anabolic pathways through common metabolic intermediates and products.
What is the equivalent cash payment of this annuity : what is the equivalent cash payment (present value) of this annuity?
Will she need to plead adultery in her complaint : Louisa wants a divorce and comes to consult with you about her options. She has the following questions: Will she need to plead adultery in her Complaint? Will she be able to obtain alimony or spousal support from Jacques
Calculate bio systems equity value at the end of 2013 : Fuji Electronics has examined other recent acquisitions in BioSystems' industry and believes that a 17 times price-earnings multiple would be appropriate for valuing BioSystems. Calculate BioSystems' equity value at the end of 2013.
Succeed on the basis ofthe preemption doctrine : A pilot's constitutional challenge to this state statute is most likely succeed on the basis ofthe preemption doctrine. Under thisdoctrine of preemption, which is based on theSupremacy Clause,federal lawpreempts state law, even when the laws conf..
The adjusted balances of accounts receivable : The adjusted balances of Accounts Receivable, Allowance for Doubtful Accounts, and Bad Debt Expense; and
Discuss the four categories of computer crimes : Discuss the four categories of computer crimes - computer as a target, computer as an instrument of the crime and computer as incidental to crime
The net realizable value of accounts receivable : The adjusted balances of Accounts Receivable, Allowance for Doubtful Accounts, and Bad Debt Expense; and

Reviews

Write a Review

 

Finance Basics Questions & Answers

  Determine the net benefit to acme

Acme Corporation is planning shortening its credit terms from the current net 45 days to net 30 days. If this policy is adopted it is believed that average collection period will move from the current 52 days to 36 days

  Prepare an outline to hand out at the session

I need help creating an outline for the below data. You are a assistant manager of Human Resources for this regional office of Cost Club.

  Annuity due-bond returns-rate of return

Bond Returns. You purchase an 8 percent coupon, 20-year maturity bond when its yield to maturity is nine percent. A year later, the yield to maturity is 10 percent. What is your rate of return over year?

  Accounting practice distinguishes among different types of

accounting practice distinguishes among different types of accounting changes. identify three different types of

  Reimburses employees who earn masters degrees and who agree

reimburses employees who earn masters degrees and who agree to remain with the firm for an additional 3 years should

  Differences between the nasdaq market and the nyse market

differences between the NASDAQ market and the NYSE market

  Qyou plan to deposit 250 into the savings account for each

q.you plan to deposit 250 into the savings account for each of five years beginning 1 year from now. interest rate is 9

  Assessment of dynatronics financial performance

Determine assessment of Dynatronics' financial performance over the period 1986-1988? What strengths or weaknesses, if any, do you see?

  Analyzing two mutually exclusive project

Analyzing two mutually exclusive project

  Why analysts forecasts relevant for business decision making

Discuss whether you believe analysts forecasts are more relevant for business decision making than financial statement information.

  Find value of the stock and expected price

A company paid a dividend of 1.80 per share but the dividend is expected to increase to 4 percent per year. The risk free rate is 6% and the market risk premium is 5 percent.

  Which business strategy waits for the product to become

1. what are the two trends in the range of accommodation to customers needs?a extraction and deliveryb standardization

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd