gidget35946
Calculate the following for Under Armour Calculate the…
Calculate the following for Under Armour
Calculate the following for the two companies Nike and Under Armour: (refer to the SEC for the financial statements)
Ratio analysis
a. Profitability ratios
b. Liquidity ratios
c. Leverage ratios
d. Activity ratios
e. Price-to-earnings ratio
f. The changes between years are included in the calculations
Competitive forces analysis
Historical Financial Statements (Income Statement, Balance Sheet, and Statement of Cash Flows) from the 3 most current years for the firm
Historical Ratio Analysis
Competitors Ratio Analysis
Alternative strategies (giving advantages and disadvantages for each). There should be at least two alternative strategies identified and discussed.
Projected Financial Statements (Income Statement, Balance Sheet and Statement of Cash Flows) for 3 years into the future. This must be broken down by year into two (2) columns: 1 column without your strategy and 1 column with your strategy. The without column should serve as the basis for your with strategy column and only those financial statement accounts that will be changed, based on your strategy, should be impacted.
Include Projected ratios for the without and with strategy by year. Discuss how these ratios compare and contrast with the historical findings.
Cost Analysis completed on an Excel tab that outlines the cost that will be incurred to implement the strategy. This information should correspond with the With Strategy on the Projected Financial Statements, linking of cells to the financial statements is encouraged.
Net Present Value analysis of proposed strategy’s new cash flow – you may also use Excel to solve for this. From the income statement the change in operating income between your with and without strategy should serve as your cash inflow for each year.
NOTE: To construct the first cash flow (cf1) the new revenue from your strategy(s) must be discounted back to the present value by calculating EBIT (Operating Income on the Income Statement) and that figure will be your cfn for each year. cf0 (initial cost of your strategy), cf1 (discounted cash flow first year), r (opportunity cost of capital, the rate of the next best alternative use of cash/debt/equity resources).
Image transcription text
of1 cf2 cfa cfn NPV = -cfo + + (1+7)1 (1+r)2 (1+r) = (1+r)
Implementation strategy – how and when will the strategy be implemented, this should outline the who, how, what, and when of the implementation process.
Specific recommended strategy and long term objectives
Explain why you chose the strategy, discuss the advantages/benefits to organizational success and sustainability. Incude a discussion of the challenges or disadvantages that may arise as a result of the strategic choice.
Screen Shot 2022-12-15 at 9.38.47 PM.png
Screen Shot 2022-12-15 at 9.39.11 PM.png
Screen Shot 2022-12-15 at 9.39.29 PM.png
Screen Shot 2022-12-15 at 9.39.45 PM.png
Screen Shot 2022-12-15 at 9.40.01 PM.png
Screen Shot 2022-12-15 at 9.42.57 PM.png
Screen Shot 2022-12-15 at 9.43.11 PM.png
Screen Shot 2022-12-15 at 9.43.24 PM.png
Screen Shot 2022-12-15 at 9.43.38 PM.png
Screen Shot 2022-12-15 at 9.43.51 PM.png
Screen Shot 2022-12-15 at 9.44.03 PM.png
Screen Shot 2022-12-15 at 9.44.16 PM.png
Screen Shot 2022-12-15 at 9.44.23 PM.png
