PROBLEM 1. (Estimating Goodwill - Direct Valuation) Required

You might also like

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

PROBLEM 1.

(Estimating Goodwill – Direct Valuation)

Required:
1. Goodwill is equal to the average excess earnings capitalized at 25%. How much is
the
goodwill?

Average annual earnings 1,000,000


Normal earnings (8M x 12%) (960,000)
Excess earnings 40,000
Divide by: Capitalization rate 25%
Goodwill 160,000

2. Goodwill is measured by capitalizing the average earnings at 12%. How much is


the Goodwill
Average earnings 1,000,000
Divide by: Capitalization rate 12%
Estimated purchase price 8,333,333
Fair value of Entity B’s net assets (8,000,000)
Goodwill 333,333
3. Goodwill is measured at the undiscounted amount of total excess earnings
expected to
be earned from the combination. How much is goodwill?

Average annual earnings 1,000,000


Normal earnings (8M x 12%) (960,000)
Excess earnings 40,000
Multiply by: Probable duration 5
Goodwill 200,000

4. Goodwill is measure by discounting the average excess earnings at 9%. How much
is the goodwill?

Average annual earnings 1,000,000


Normal earnings (8M x 12%) (960,000)
Excess earnings 40,000
Multiply by: PV of ordinary annuity of 1 at 9% 3.88965
Goodwill 155,586

You might also like