Valorization A+ rated

 An investor wants to acquire your company and provides S/. PEN  soles per share, for this, you
You should enhance the company to know if the offer is convenient and make a decision. For that
It has the following data:          It has partial data 2015, why it should complete this year and project nine years   more, being an evaluation horizon 10 years      · sales are expected to grow at 8% per annum and expected inflation to 2%    · The cost of sales is equal to 40% of sales      · Operating expenses are 12% of sales      · The average lifespan of 10 years is active      · The minimum box should be 5% of sales      · The average collection period is 15 days (based on 360días)     · The inventory turnover is 15 days       · The average payment period is 25 days      · The change in capital of work for 2015 was S /45,000 PEN     · Working capital is financed by short-term debt amounting to stocks    plus 20%         · The long-term debt is equivalent to 50% of the net asset     · The capital structure constant 50/50       · In 2015, to boost production, fixed assets acquired by S/ 2 million PEN,    being capex annual growth of 5%, the amount of gross fixed assets at year-end    2015 was S /. 60 million PEN. (Includes the new acquisition)               · At the end of the recovery it has residual value as a gain of 10% on assets    net         · It distributes 40% of the dividends                 · The cost of capital (Ke) is 17.4% and the cost of debt (Kd) of 8%    · There are 1,700,000 shares outstanding