Académique Documents
Professionnel Documents
Culture Documents
Group 5
Rajesh PGP/19/037
Sakshi PGP/19/166
Arun PGP/19/193
Novi PGP/19/212
Case facts
Assumptions
Sales growth for ages 7 and beyond are combined into one
average
COGS, SG&A and advertising as a percentage of sales
A/R as a percentage of sales of that year
Inventory, A/P as a percentage of COGS of next year
Depreciation was taken to be straight-line for 5 years
Lease increased at a rate of 2% per year
Corporate expenses was 5% of sales
Constant tax rate of 40%
WACC of 12.1%, long term growth rate is 3.5%
Microsoft Excel
Worksheet
Thank You!