Hearing Internal Rate of Return and Terminal Value Essay

Harmonic Hearing 1) For both financing alternative, develop a model that shows forecasted revenues, expenses, profits, and free cash flows generated by Harmonic in years one through seven. -Model shown in chart below. †¢ What is the terminal value of the company under each scenario? As you can see in the graph below, the terminal value for the company if it takes the equity route is about $106M, where if it takes the debt route its terminal value will be about $45M. †¢ What cash payments will be made by the company at the end of year seven? As you can see in the graph below, the only cash outflows from the company in year 7 will come from debt financing, with about an $11M outflow from buying back the building from Frank Thomas,†¦show more content†¦After year 5, they cash flow will pick up where it left off and increase even higher until they sell the company. The IRR will be around 429%. And the value created from the small investment will be just under $45 million in only a 7 year period. 5) What are the positives and negatives of each proposal? Which financing alternative would you recommend and why? Equity Proposal †¢ Advantages i. Higher IRR ii. Can immediately complete launch of new hearing aid ï‚ § Will stay ahead of competition iii. Will reduce the risk of the transaction iv. Will reduce cost of goods sold on new goods from purchasing new equipment v. Will increase depreciation expense, lowering tax expenses vi. Will have no rent, interest, or lease expenses vii. If company goes down, will not have to pay any additional money back †¢ Disadvantages i. Less ownership in company ii. Will have to invest more capital in the company than the debt proposal Debt Proposal †¢ Advantages i. Maintain 100% ownership of company ï‚ § Will not have to follow anyone else’s plans for the business and can completely control the direction the company moves in ii. More tax deductions †¢ Disadvantages i. Lower IRR ii. Will have a delay in bringing new hearing aid to the market ï‚ § Will allow competition to catch up to them faster iii. Will have to worry about having enough cash flow to pay for several different interest payments andShow MoreRelatedEssay about The Purchase of Harmonic Hearing Co.2120 Words   |  9 PagesHarmonic Hearing Co. Case Recommendation Under the two circumstances presented, I recommend that Harriet Burns and Richard Irvine should finance the purchase of Harmonic Hearing Co. through the deal proposed by the private equity firm, Comet Capital. This proposal best aligns with Burns and Irvine’s goal to select an option that offers the â€Å"best combination of cost, expected return of their ownership interest and financial flexibility.† To evaluate the two alternatives, a comparisonRead MoreProposal for the Acquisition23105 Words   |  93 Pagesstrategy. The target company is profitable, stable, fits well into the buyer’s strategic portfolio and offers much needed productive capacity. The Sellers are asking for $18,000,000 based upon an asset sale. The Buyer estimates that the Enterprise Value of the company is approximately $16,245,656 and has offered $16,000,000. The target’s assets will be acquired by a newly formed entity that the buyer will control (â€Å"NewCo†). This is a friendly transaction. Most of the management of the seller willRead MoreHeinz Sdsgdaghagh4206 Words   |  17 Pagessurviving the merger as a wholly owned subsidiary of Heinz (the â€Å"Merger†), and/or service following the closing of the Merger and (ii) take actions to address the impact of excise taxes imposed on certain employees under Sections 280G and 4999 of the Internal Revenue Code of 1986, as amended (the â€Å"Code†) (including the ability to grant make-whole payments to employees, including executive officers, who are impacted), subject in each case to the terms and conditions agreed upon by Heinz and Kraft. On JuneRead MoreDamodaran Book on Investment Valuation, 2nd Edition398423 Words   |  1594 PagesTheory and Models Chapter 7: Riskless Rates and Risk Premiums Chapter 8: Estimating Risk Parameters and Costs of Financing Chapter 9: Measuring Earnings Chapter 10: From Earnings to Cash Flows Chapter 11: Estimating Growth Chapter 12: Closure in Valuation: Estimating Terminal Value Chapter 13: Dividend Discount Models Chapter 14: Free Cashflow to Equity Models Chapter 15: Firm Valuation: Cost of Capital and APV Approaches Chapter 16: Estimating Equity Value Per Share Chapter 17: Fundamental PrinciplesRead MoreAccounting and Finance Functions in an Automotive Components Manufacturing Company2293 Words   |  10 PagesSales tax/Service tax registers including returns must be prepared, updated and matched to the books of accounts. 3. The income/service taxes must be deducted at source for salaries, sub-contract charges etc. and the TDS certificates to be made and given to the parties in time. Also, the TDS Returns to be prepared and submitted at the regular due dates. 4. The company’s income tax/gift tax to be computed from the statutory accounts and the return to be submitted within the due dates. AlsoRead MoreIntelligent Ambulance19743 Words   |  79 Pagesnot visible range for observation purpose we have to connect LED s are not. 2.5 RF Technology Radio frequency (RF) is a frequency or rate of oscillation within the range of about 3 Hz to 300 GHz. This range corresponds to frequency of alternating current electrical signals used to produce and detect radio waves. Since most of this range is beyond the vibration rate that most mechanical systems can respond to, RF usually refers to oscillations in electrical circuits or electromagnetic radiation RFRead MoreThe Effects Of Stress On Stress Management3217 Words   |  13 Pagesposition was toxic. My weekly one-on-ones with my supervisor (who was also the senior counsel) turned into gossip sessions. I heard more than I ever wanted to about the drama surrounding her personal life, including intimate details of her marriage. In return she wanted to hear all the details of my personal life. I was very uncomfortable. I had never experienced this at any of my former positions and knew it was inappropriate. Moreover, I felt pressured to conform. The director of compliance was alsoRead MoreReport on Oil and Gas Industry in Pakistan81517 Words   |  327 PagesGas Directorate General Oil Directorate General Petroleum Concession Dead Weight Tons Exploration and Production Environmental Impact Assessment Environmental Protection Agency Federally Administered Tribal Areas Fuel Oil Freight on Board Fauji Oil Terminal Company Former Soviet Union Gas Development Surcharge iii GoP GPA GSA GST HOBC HSD HSFO IMF IOC IPP IPP KAPCO KESC KMK KPC KPT LDO LNG LPG LSFO MCA MFM MGCL MJPP MMBUTU MMCFD MMCFT MPNR MS MTJPP NEQS NGRA NLC NRL NTC NWFP OM OCAC OECD OGDCLRead MoreExternal costs of intercity truck freight transportation9819 Words   |  40 Pagesshippers, who often send small shipments to multiple receivers. To serve their numerous shippers, LTL carriers maintain strategically located terminals, with smaller trucks bringing freight to the terminals and distributing it from terminals. Line-haul combination trucks move the freight between terminals. Because of the large investment in terminal operations, entry into LTL operations is di cult. According to the Transportation Research Board (TRB, 1989, pp. 70 ±71), since deregulation TLRead MorePhysics Key Points4438 Words   |  18 Pageskilograms, kg. †¢ a is the acceleration in m/s2. This shows that if you keep the mass constant and double the applied force the acceleration will double. Hookes Law, elastic and plastic behaviour F = kx An elastic material is one that will return to its original shape when the force applied to it is taken away. A plastic (or inelastic) material is one that stays deformed after you have taken the force away. If you apply too big a force a material will lose its elasticity. In solids If