logo

Business Valuation Using DCF for Style Vault | Desklib

   

Added on  2023-06-03

4 Pages556 Words340 Views
Running head: FINANCE
FINANCE
Name of the Student
Name of the University
Author Note

1FINANCE
Business valuation using DCF
Style Vault
In $ 2019 2020 2021 2022 2023
Cash Inflow
Beginning Cash 773744.4 790616.6 807488.8 824361
sales income 956090.6 956090.6 1012331 1068572 1068572
Loans 740000
Capital
Total cash in 1696091 1729835 1802948 1876061 1892933
Cash outflow
Salaries 225000 225000 225000 225000 225000
Other expenses 512810 457810 457810 457810 457810
Loan payments 152796.4 191296.4 230664.9 270033.3 6208.94
Tax payments 31739.82 65112 81984.18 98856.3 115728.6
Total out cash 922346.3 939218.4 995459.1 1051700 804747.5

End of preview

Want to access all the pages? Upload your documents or become a member.

Related Documents
Project Report: Finance
|11
|2264
|207

Business Valuation and Analysis .
|8
|1195
|348

Assignment on Business Loan
|11
|1732
|74

Capital Budgeting Analysis of ‘Real Time Translator’ project of Auditizz Electronics
|10
|2053
|64

Business Finance: NPV and IRR Calculation
|12
|2605
|1

Financial Analysis of Freedom Foods Group Limited's UHT Milk Processing Capacity Expansion
|2
|647
|156