Chat with us, powered by LiveChat Module03AssignmentPart1Templatewk6.xlsx - STUDENT SOLUTION USA

Cash Conversion Cycle

Cash Conversion Cycle
(a) Enter figures below
Inventory Conversion Period days
Average Collection Period days
Payables Deferral Period days
Cash Conversion Cycle 0 days
(b)
Annual Sales
divided into 365 days 365 days
Average Sales per Day $ – 0
Average Collection Period 0 days
Investment in Receivables $ – 0
(c)
Step 1: Inventory Balance
Annual Sales $ – 0
Cost of Goods Sold 75% percent of sales
divided into 365 days 365 days
Inventory Conversion Period 0 days
$ – 0
Inventory $ – 0
Step 2: Inventory Turnover Ratio
Annual Sales $ – 0
Inventory $ – 0
Turnover Ratio ERROR:#DIV/0! times a year
(d)
Competitor A days
days
days
0 days
Competitor B days
days
days
0 days

Additional Funds Needed

Additional Funds Needed
Last year's Sales
Sales to Increase (in percent)
Total Liabilities and Equity = Assets
Accounts Payable
Notes Payable
Accrued Liability
Profit Margin
Retained
Required increase in Assets ERROR:#DIV/0!
Spontaneous increase in Payables and Accruals ERROR:#DIV/0!
Increase in Retained Earnings $ – 0
Assets/Sales ERROR:#DIV/0!
Next year's Sales (forecasted) $ – 0
Change in Sales $ – 0
Additional Funds Needed ERROR:#DIV/0!

Cross-Exchange Rate

Cross-Exchange Rate
$1 to Israeli shekels
$1 to Japanese Yen
Cross-Exchange Rate ERROR:#DIV/0! Yen/Shekel

FV & PV Lump Sum

Future Value Present Value
Interest Rate Interest Rate
# of Periods # of Periods
Starting Value Lump Sum in the Future
Future Lump Sum $ – 0 Present Value $0

Required Interest Rates

Required Interest Rates
Present Value in savings
Future Value needed at retirement
Additional funds
Number of Periods years
Required Interest Rate ERROR:#NUM!

FV & PV Annuity

a) Future Value of an Annuity a) Present Value of an Annuity
Interest Rate Interest Rate
# of Periods # of Periods
Payments (per period) Payment per period
Future Value $ – 0 Present Value $0.00
b) Future Value of an Annuity b) Present Value of an Annuity
Interest Rate Interest Rate
# of Periods # of Periods
Payments (per period) Payment per period
Future Value $ – 0 Present Value $0.00
c) Future Value of an Annuity c) Present Value of an Annuity
Interest Rate Interest Rate
# of Periods # of Periods
Payments (per period) Payment per period
Future Value $ – 0 Present Value $0.00

Bond Valuation

Bond Valuation
Face Value
Yield to Maturity
Coupon Bond C
Coupon Bond Z
Years to Maturity Price of Bond C Price of Bond Z
4 $0.00 $0.00
3 $0.00 $0.00
2 $0.00 $0.00
1 $0.00 $0.00
0 $0.00 $0.00

YTM & YTC

Price of each of the three bonds
Basic Input Data Bond A Bond B Bond C
Years to maturity
Coupon rate
Par value
Periodic payment $0 $0 $0
Yield to maturity 9% 9% 9%
Price $0.00 $0.00 $0.00
Current Yield
Bond A Bond B Bond C
Current yield ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!

CAPM and Required Return

CAPM and Required Return
Market Beta 1.0
Required Return
Risk-Free Rate
Market Premium 0.00%
Your Company
Risk-Free Rate 0.00%
Market Premium 0.00%
Company Beta
Required Return 0.00%
Closet Competitor
Risk-Free Rate 0.00%
Market Premium 0.00%
Competitor's Beta
Required Return 0.00%
Difference in Required Return
0.00%

Constant Growth Value

Constant Growth Valuation
Expected Dividend
Constant Growth
Required Rate of Return
Current Value per Share ERROR:#DIV/0!

Non-Constant Growth Val

Non-Constant Growth Valuation
Paid Dividend
Non-Constant Growth x 2 years
Constant Growth thereafter
Required Rate of Return
Cash Flow at Horizon or Continuing Date ERROR:#DIV/0!
Horizon Timeline Years 0 1 2 3
Dividends $0.0000 $0.0000 $0.0000 $0.0000
ERROR:#DIV/0!
Cash Flow ERROR:#DIV/0!
Present Value $0.0000 ERROR:#DIV/0! $0.0000
Intrinsic Stock Value ERROR:#DIV/0!

WACC

Weighted Average Cost of Capital
Debt
Common Equity
Cost of Debt
Tax Rate
Current Stock Price
Last Dividend Paid
Expected Constant Growth
Next Dividend $ – 0
Internal Equity ERROR:#DIV/0!
WACC ERROR:#DIV/0!

Capital Budgeting

Capital Budgeting Criteria
Year 0 1 2 3 4 5 6 7
Project A
Project B
Difference $0 $0 $0 $0 $0 $0 $0 $0
WACC 11% WACC 18%
NPV @ 11% NPV @ 18%
Project A $0.00 Project A $0.00
Project B $0.00 Project B $0.00
IRR @ 11%
Project A ERROR:#NUM!
Project B ERROR:#NUM!
MIRR @ 11% MIRR @ 18%
Project A ERROR:#DIV/0! Project A ERROR:#DIV/0!
Project B ERROR:#DIV/0! Project B ERROR:#DIV/0!
Discount Rate NPV-A NPV-B
0.0% $0 $0
10.0% $0 $0
11.0% $0 $0
18.1% $0 $0
20.0% $0 $0
24.0% $0 $0
30.0% $0 $0
Crossover Rate ERROR:#NUM!

Comparison Project A vs Project B

00000000000000

image1.png

error: Content is protected !!