Professional Documents
Culture Documents
Balance sheet
Cash 2.2 2.2 2.2 2.2 2.2 2.22% 2.22%
Accounts receivable 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Other current assets 2.2 2.2 2.2 2.2 2.2 2.22% 2.22%
Current assets 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Net PP&E 2.2 2.2 2.2 2.2 22.2 2.22% 2.22%
Investments and other assets 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Total assets 22.2 22.2 22.2 22.2 22.2 222.22% 222.22%
Balance sheet
Cash 2.2 2.2 2.2 2.2 2.2 2.22% 2.22%
Accounts receivable 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Other current assets 2.2 2.2 2.2 2.2 2.2 2.22% 2.22%
Current assets 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Net PP&E 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Investments and other assets 22.2 22.2 22.2 22.2 22.2 22.22% 22.22%
Total assets 22.2 22.2 22.2 22.2 22.2 222.22% 222.22%
Broadway Financials
In US$ Million 2015 2016 2017 2018 2019
Net sales 222.2 222.2 222.2 222.2 222.2
Operating profit 2.2 2.2 2.2 2.2 2.2
Interest expense 2.2 2.2 2.2 2.2 2.2
Net income 2.2 2.2 2.2 2.2 2.2
Depreciation and amortization 2.2 2.2 2.2 2.2 2.2
Change in net working capital 2.2 2.2 2.2 2.2 2.2
Capital expenditure 2.2 2.2 2.2 2.2 2.2
Total FCF 2.2 2.2 2.2 2.2 2.2
*Numbers in the exhibits are based on the assumption Broadway does not acquire Landmark.
Exhibit 5 Selected Capital Markets Information as of September 1, 2014
Treasury:
3-month Treasury bill rate 2.22%
1-year Treasury bond rate 2.22%
10-year Treasury bond rate 2.22%
Chosen Parameters
Risk-free rate (10-Yr Tbill Rate) 2.22%
Market Risk Premium 2.22%
Exhibit 4 Financial Data of Publically Traded Competitors, 2014 (U.S. $ millions)
In US$ Mn Comparable Company 1 Comparable Company 2 Comparable Company 3
Sales 222,222.2 22,222.2 2222.2
Net income 2222.2 2222.2 222.2
EPS 22.22 22.22 22.22
New @ 100%
debt New @ 1:1
Broadway Existing financing financing Year Op Loan Bal Interest Repayment
Long term debt 2.22 222.22 22.22 2015 222.22 2.22 -
Equity 22.22 22.22 222.22 2016 222.22 2.22 -
Total Capital 22.22 222.22 222.22 2017 222.22 2.22 2.22
2018 222.22 2.22 2.22
Debt % 22.2% 22.2% 22.2% 2019 222.22 2.22 2.22
Equity % 22.2% 22.2% 22.2% 2020 222.22 2.22 2.22
2021 222.22 2.22 2.22
D/E 2.22 2.22 2.22 2022 22.22 2.22 2.22
2023 22.22 2.22 22.22
Broadway
combined
profit Int Cov
22.22 2.22
22.22 2.22
22.22 2.22
22.22 2.22
22.22 2.22
Pessimistic Case
Broadway
combined
profit Int Cov
22.22 2.22
22.22 2.22
22.22 2.22
22.22 2.22
22.22 2.22
1st Alternative (100% Debt) 2nd Alternative (50% Debt)
Broadway D/E 2.2 2.2
Unlevered Beta 2.2 2.2
Tax Rate 22% 22%
Broadway
In US$ Million 2015 2016 2017 2018 2019 2020
Sales Growth -22.22% -22.22% 2.22% 2.22% 2.22% 2.22%
Sales 222.22 222.22 222.22 222.22 222.22 222.22
Gross Margin 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Opex as % of sales 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Capex as % of sales 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Depreciation 2.2 2.2 2.2 2.2 2.2 2.2
Non-cash Net WC as % of sales 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Net WC 2.22 2.22 2.22 2.22 2.22 2.22
Broadway
In US$ Million 2015 2016 2017 2018 2019 2020
Sales Growth -22.22% -22.22% 2.22% 2.22% 2.22% 2.22%
Sales 222.22 222.22 222.22 222.22 222.22 222.22
Gross Margin 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Opex as % of sales 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Capex as % of sales 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Depreciation 2.2 2.2 2.2 2.2 2.2 2.2
Non-cash Net WC as % of sales 2.22% 2.22% 2.22% 2.22% 2.22% 2.22%
Net WC 2.22 2.22 2.22 2.22 2.22 2.22
Terminal Growth 2%
Terminal Yr FCFF 2.22
Terminal Value 22.22
PV of Terminal Value 22.22
Terminal Growth 2%
Terminal Yr FCFF 2.22
Terminal Value 222.22
PV of Terminal Value 22.22
Terminal Growth 2%
Terminal Yr FCFF 2.22
Terminal Value 222.22
PV of Terminal Value 222.22
Terminal Growth 2%
Terminal Yr FCFF 2.22
Terminal Value 22.22
PV of Terminal Value 22.22
Terminal Growth 2%
Terminal Yr FCFF 2.22
Terminal Value 222.22
PV of Terminal Value 22.22
Terminal Growth 2%
Terminal Yr FCFF 2.22
Terminal Value 222.22
PV of Terminal Value 222.22
2019 2020
2.22 2.22
2.22 2.22
2.22 2.22
2019 2020
22.22 22.22
2.22 2.22
2.22 2.22
In US$ Million Optimistic Pessimistic
Value of Combined Firm 153.83 122.59
Equity Raised (40% ownership) 61.53 49.04
Dilution when US$ 60 mn is raised 39.0% 48.9%