case3_05_2

case3_05_2 - Sales Estimates Scenario Probability Unit...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Sales Estimates Scenario Probability Unit Sales Dollar Sales Pessimistic 25% 11300 15820000 Most Likely 50% 28900 40460000 Optimistic 25% 46300 64820000 28850 Cost of Capital Amount borrowed Cost of Debt Cost of Equity 10% 10000000 7% 11% 15000000 8% 12% 20000000 10.75% 16% 25000000 14.25% 20% EBIT and ROI Calculations Plan A Pessimistic Most Likely Optimistic Sales Revenue 15820000 40460000 64820000 FC 3600000 3600000 3600000 VC 12995000 33235000 53245000 EBIT-775000 3625000 7975000 ROI-3.69% 17.26% 37.98% E(EBIT) 3612500 SD(EBIT) 3093617 0.86 CV(EBIT) 0.86 E(ROI) 17.20% SD(ROI) 14.73% CV(ROI) 0.86 Break-Even 14400 Plan B Pessimistic Most Likely Optimistic Sales Revenue 15820000 40460000 64820000 FC 4400000 4400000 4400000 VC 12543000 32079000 51393000 EBIT-1123000 3981000 9027000 ROI-4.68% 16.59% 37.61% E(EBIT) 3966500-0.05 SD(EBIT) 3588596 CV(EBIT) 0.90 E(ROI) 16.53% SD(ROI) 14.95% CV(ROI) 0.90 Break-Even 17600 Company Value Cost of Debt Cost of Equity Debt Firm Value # of Founder's sha 10% 21,675,000 54,656 7% 11% 10,000,000 25,886,364 395,657 8% 12% 15,000,000 27,062,500 490,891 10.75% 16% 20,000,000 25,484,375 363,107 the found to discuss change in (stock pric informatio control iss 14.25% 20% 25,000,000 25,150,000 336,032 Cost of Capital After Tax Cost of Debt Cost of Equity Debt Equity Weight of Debt 10% 21,675,000 0.00% 4.20% 11% 10,000,000 15,886,364...
View Full Document

This note was uploaded on 11/16/2009 for the course F 3033 taught by Professor Hh during the Spring '09 term at Maastricht.

Page1 / 12

case3_05_2 - Sales Estimates Scenario Probability Unit...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online