Location: Keller, TX
The attached spreadsheet model is for the Bear Creek Running Company located just outside the Dallas, Texas area and currently listed for sale at $1,500,000. This model includes an income statement and balance sheet for the company, based on market assumptions of the surrounding area, and an analysis of the costs of capital and internal rate of return forecasted for the company.
In the model, the company had a weighted average cost of capital of approximately 7%, and has an internal rate of return of approximately 7%.
Given these parameters, we feel that the company is evaluated properly, given that the adjustments could be reasonably attained.