Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 940 views

    Lady M

    Uploaded by

    Məhəmməd Əli Həzizadə
    The document contains a financial analysis for Lady M Confections including: - A break-even calculation showing they need annual sales of $1.88 million in year one to break even. - A financial forecast from 2014-2019 projecting sales, expenses, profits, capital expenditures, and free cash flows. - An estimate of Lady M's enterprise value of $63.17 million using a discounted cash flow method. - The analysis recommends Lady M reject an offer from Chinese investors to take on new equity, as business loans would be cheaper and they would maintain control of their brand and franchising rights.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    Lady M

    Uploaded by

    Məhəmməd Əli Həzizadə
    940 views2 pages
    The document contains a financial analysis for Lady M Confections including: - A break-even calculation showing they need annual sales of $1.88 million in year one to break even. - A financial forecast from 2014-2019 projecting sales, expenses, profits, capital expenditures, and free cash flows. - An estimate of Lady M's enterprise value of $63.17 million using a discounted cash flow method. - The analysis recommends Lady M reject an offer from Chinese investors to take on new equity, as business loans would be cheaper and they would maintain control of their brand and franchising rights.

    Original Title

    Lady M.docx

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document contains a financial analysis for Lady M Confections including: - A break-even calculation showing they need annual sales of $1.88 million in year one to break even. - A financial forecast from 2014-2019 projecting sales, expenses, profits, capital expenditures, and free cash flows. - An estimate of Lady M's enterprise value of $63.17 million using a discounted cash flow method. - The analysis recommends Lady M reject an offer from Chinese investors to take on new equity, as business loans would be cheaper and they would maintain control of their brand and franchising rights.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    940 views2 pages

    Lady M

    Uploaded by

    Məhəmməd Əli Həzizadə
    The document contains a financial analysis for Lady M Confections including: - A break-even calculation showing they need annual sales of $1.88 million in year one to break even. - A financial forecast from 2014-2019 projecting sales, expenses, profits, capital expenditures, and free cash flows. - An estimate of Lady M's enterprise value of $63.17 million using a discounted cash flow method. - The analysis recommends Lady M reject an offer from Chinese investors to take on new equity, as business loans would be cheaper and they would maintain control of their brand and franchising rights.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    of 2

    12.1.

    2017

    FARID
    SHAHBALAYEV
    LADY M CONFECTIONS

    ADA University | Elmir Musayev


    Question 1: Assuming sales in year one are break-even, how quickly would sales need to grow after the first year to
    pay the start-up costs within 5 years. Is this growth rate feasible? (Include break-even calculation for year 1 n your
    answer)

    Rent $310,600 (annual escalation of 3%)


    Utility cost $38,644 (annual escalation of 5%)
    Labor cost $594,750 (annual escalation of 5%)
    Contribution Margin = 50%

    Break-even sale=(310,600+38,644+594,750)/50%=1,887,988
    Growth rate required = 13,26%

    This growth rate is feasible if the company grows 20% as it’s predicted. However, there is also possibility of failing and
    having only 5% growth sales.

    2. Prepare a financial forecast of free cash flows from 2015-2019.


    ncial f
    2014 2015 2016 2017 2018 2019
    Sales $ 11,000,000 $ 13,200,000 $ 18,480,000 $ 23,100,000 $ 28,875,000 $ 36,093,750
    COGS $ 2,397,476 $ 3,300,000 $ 4,620,000 $ 5,775,000 $ 7,218,750 $ 9,023,438
    Gross Profit $ 8,602,524 $ 9,900,000 $ 13,860,000 $ 17,325,000 $ 21,656,250 $ 27,070,313
    SG&A $ 6,376,493 $ 7,519,791 $ 10,342,908 $ 12,697,635 $ 15,583,294 $ 19,118,180
    R&D $ - $ 13,200 $ 18,480 $ 23,100 $ 28,875 $ 36,094
    EBITDA $ 2,226,031 $ 2,367,009 $ 3,498,612 $ 4,604,265 $ 6,044,081 $ 7,916,039
    Depreciation $ 156,457 $ 164,280 $ 172,494 $ 181,119 $ 190,175 $ 199,684
    Operating income (EBIT) $ 2,069,574 $ 2,202,728 $ 3,326,118 $ 4,423,146 $ 5,853,907 $ 7,716,356
    Tax 35% $ 724,351 $ 770,955 $ 1,164,141 $ 1,548,101 $ 2,048,867 $ 2,700,724
    After Tax Profit $ 1,345,223 $ 1,431,773 $ 2,161,977 $ 2,875,045 $ 3,805,039 $ 5,015,631

    Capital Expenditures $ 33,000 $ 1,000,000 $ 55,440 $ 69,300 $ 86,625 $ 108,281


    Increase in Working Capital $ 68,000 $ 81,600 $ 114,240 $ 142,800 $ 178,500 $ 223,125
    Free Cash Flows $ 1,400,680 $ 514,454 $ 2,164,791 $ 2,844,064 $ 3,730,089 $ 4,883,909

    3. Estimate Lady M’s enterprise value using DCF method

    Terminal value
    Discounted Cash flows $ 1,400,680 $ 459,334 $ 1,725,758 $ 2,844,064 $ 3,730,089 $ 4,883,909 $ 48,126,142

    Enterprise Value $ 63,169,976

    Terminal Value= FCF of last year*(1+g)/(discount rate-g)

    4. Do you think they should take the Chinese investors’ offer? Why/why not?

    The interest of business loans in the US is 3.25%, which means for Lady M company it is cheaper and better to focus
    borrowing rather than issuing new equity. Additionally, accepting Chinese investors offer will result in losing their
    franchising right. Lady M should reject Chinese investor’s offer.

    You might also like