This document contains financial information for Mercury Athletic from 2007 to 2011, including inventory, accounts receivable, accounts payable, sales, and costs of goods sold. It also includes key financial ratios such as days sales outstanding, days sales inventory, and days payable outstanding, as well as the cash conversion cycle. The bottom section calculates the firm value of Mercury Athletic using different valuation multiples, finding a value between $306 million and $513 million depending on the method.
This document contains financial information for Mercury Athletic from 2007 to 2011, including inventory, accounts receivable, accounts payable, sales, and costs of goods sold. It also includes key financial ratios such as days sales outstanding, days sales inventory, and days payable outstanding, as well as the cash conversion cycle. The bottom section calculates the firm value of Mercury Athletic using different valuation multiples, finding a value between $306 million and $513 million depending on the method.
This document contains financial information for Mercury Athletic from 2007 to 2011, including inventory, accounts receivable, accounts payable, sales, and costs of goods sold. It also includes key financial ratios such as days sales outstanding, days sales inventory, and days payable outstanding, as well as the cash conversion cycle. The bottom section calculates the firm value of Mercury Athletic using different valuation multiples, finding a value between $306 million and $513 million depending on the method.
This document contains financial information for Mercury Athletic from 2007 to 2011, including inventory, accounts receivable, accounts payable, sales, and costs of goods sold. It also includes key financial ratios such as days sales outstanding, days sales inventory, and days payable outstanding, as well as the cash conversion cycle. The bottom section calculates the firm value of Mercury Athletic using different valuation multiples, finding a value between $306 million and $513 million depending on the method.
EBITDA Multiple 9 EV 493552.5 PE Multiple 13.8 Firm value($m 497.7135 BV Multiple 2.5 EBIT 47005 Depreciation 9587 EBITDA Multiple: EBITDA 56592 EV 509328 Net Income 28203 Firm value($m 513.489
The value of Mercury athletic. So the firm value need to be calculated
EV is calculated from FCFF $301.96 million Firm value is calculated by adding the cash back Firm value $306.12 This is the value need to be assigned to the company PE Multiple: Mkt value of Equity 389201.4 Mkt value of debt 0 Firm value($mn) 389.2014
BV Multiple: BV of Equity(2007) 221032 Mkt value of Equity 552580 Mkt value of debt 0 Firm value($mn) 552.58