Buenaventura Mrc Incorporated
Essay by Pablo Nevado • October 4, 2015 • Essay • 735 Words (3 Pages) • 757 Views
METHODS IN VALUATING FIRMS Buenaventura MRC Incorporated (A) - September 28/ 2015 - Solution *Numbers in thousand of dollars
[pic 1] [pic 2] [pic 3] [pic 4] [pic 5] [pic 6] [pic 7] [pic 8] [pic 9] [pic 10] [pic 11]
1961
1962
1963
1964
1965
1966
1967
[pic 12] [pic 13] [pic 14] [pic 15] [pic 16] [pic 17] [pic 18] [pic 19] [pic 20] [pic 21] [pic 22] [pic 23] [pic 24] [pic 25] [pic 26] [pic 27] [pic 28] [pic 29] [pic 30] [pic 31] [pic 32] [pic 33] [pic 34] [pic 35] [pic 36] [pic 37] [pic 38] [pic 39] [pic 40] [pic 41] [pic 42] [pic 43] [pic 44] [pic 45] [pic 46] [pic 47] [pic 48] [pic 49] [pic 50] [pic 51] [pic 52] [pic 53] [pic 54] [pic 55]
NET EARNINGS
2.517
2.803
2.803
183
1.416
997
437
[pic 56] [pic 57] [pic 58] [pic 59] [pic 60] [pic 61] [pic 62] [pic 63] [pic 64] [pic 65] [pic 66] [pic 67] [pic 68] [pic 69] [pic 70] [pic 71] [pic 72] [pic 73] [pic 74] [pic 75] [pic 76] [pic 77] [pic 78]
DEPRECIATION
3000
3000
3000
3000
3000
3000
3000
[pic 79] [pic 80] [pic 81] [pic 82] [pic 83] [pic 84] [pic 85] [pic 86] [pic 87] [pic 88] [pic 89] [pic 90] [pic 91] [pic 92] [pic 93] [pic 94] [pic 95] [pic 96] [pic 97] [pic 98] [pic 99]
CAPEX
-2540
-2540
-2540
-2540
-2540
-2540
-2540
[pic 100] [pic 101] [pic 102] [pic 103] [pic 104] [pic 105] [pic 106] [pic 107] [pic 108] [pic 109] [pic 110] [pic 111] [pic 112] [pic 113] [pic 114] [pic 115] [pic 116] [pic 117] [pic 118] [pic 119] [pic 120] [pic 121] [pic 122]
NWI
220
220
220
220
220
220
220
[pic 123] [pic 124] [pic 125] [pic 126] [pic 127] [pic 128] [pic 129] [pic 130] [pic 131] [pic 132] [pic 133] [pic 134] [pic 135] [pic 136] [pic 137] [pic 138] [pic 139] [pic 140] [pic 141] [pic 142] [pic 143] [pic 144] [pic 145]
...
...