Purchase Solution

# BCD Ltd. Case Study: Financial Analysis

Not what you're looking for?

You have been asked to find the value of BCD Ltd. and have been provided with thefollowing information:

2010 Sales 4,850,000
Cost of goods sold 3,260,000
Selling, general and admin (SG&A) 1,070,000
Depreciation 200,000
Interest 40,000
Other 30,000
Net income before taxes 250,000
Income taxes (@40%) 100,000
Net income 150,000

Other information provided to you is that sales are expected to grow at a rate of 5% in each of the next 3 years, while cost of goods sold is expected to move to 70% of sales beginning in 2011 and remain at that level. However SG&A costs are expected to decrease to 15% of sales. Capital expenditures are expected to be \$200,000 in 2012 and 2013. Working capital is expected to grow at a rate equal to the sales growth, from its current level of \$5,500,000. Given this information what are the free cash flows for 2011, 2012 and 2013 respectively?

a. \$165,325; (\$25,509); (\$15,884)
b. \$221,325; \$30,491; \$40,116
c. \$245,325; \$54,491; \$64,116
d. \$245,325; \$343,241; \$367,303
e. \$245,325; \$68,241; \$92,303

##### Solution Summary

The financial analysis case study for BCD Ltd. The expert finds the value of BCD Ltd.

##### Solution Preview

You have been asked to find the value of BCD Ltd. and have been provided with the following information:
2010
Sales 4,850,000
Cost of goods sold 3,260,000
S, G and A 1,070,000
Depreciation 200,000
Interest 40,000
other 30,000
Net income before taxes 250,000
Income taxes 100,000
Net income 150,000
Other information provided to you is that sales are expected to grow at a rate of 5% in each of the next 3 years, while cost of goods sold is ...

Solution provided by:
###### Education
• B. Sc., University of Nigeria
• M. Sc., London South Bank University
###### Recent Feedback
• "Thank you."
• "thank you Chidi Ngene.. if you have any APA references would be great"
• "Thank you so much for your help, your explanations were easy to understand and apply!"
• "are you able to highlight the equations used either on the xlsx or a word doc as to how each graph was formed- overall looks fine i just need help understanding this myself"
• "Chidi Ngene, M. Sc. Was extremely helpful as without the help and guidance I would have failed, but with the help I passed. I still have a lot to learn and in need of the guidance to understand and learn more on the subject. I would recommend Chidi Ngene and BrainMass to anyone that are in need of help. Thank you!!"

##### Free BrainMass Quizzes

This quiz prepares a person to do well when it comes to studying organizational leadership in their studies.

##### Employee Orientation

Test your knowledge of employee orientation with this fun and informative quiz. This quiz is meant for beginner and advanced students as well as professionals already working in the HR field.

##### MS Word 2010-Tricky Features

These questions are based on features of the previous word versions that were easy to figure out, but now seem more hidden to me.

##### Basics of corporate finance

These questions will test you on your knowledge of finance.

##### Understanding the Accounting Equation

These 10 questions help a new student of accounting to understand the basic premise of accounting and how it is applied to the business world.