Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Based on comparable trading metrics, what is the implied enterprise value if the median P/E ratio is used as the basis for valuation? $315,618 $295,618

image text in transcribed

image text in transcribed

image text in transcribed

image text in transcribed

Based on comparable trading metrics, what is the implied enterprise value if the median P/E ratio is used as the basis for valuation?

$315,618

$295,618

$305,618

$325,618

Model Inputs and Assumptions General Assumptions Transaction Date Fiscal Year-End Days Per Year 01.01.2020 31.12.2020 365 Current Capitalization Cash-on-Hand PP&E Total Debt Total Equity $10.000 $30.000 $20.000 $60.000 Valuation Assumptions Tax Rate Perpetual Growth Rate EBITDA Exit Multiple 30% 2% 10,0x Risk-Free Rate Equity Risk Premium Interest Rate 5% 4% 6% E F G H M 1 2 2020E 2021E 2022E 2023E 2024E 2025E 2026E 2027E 2028E 2029E 4 Income Statement 6 7 Sales Revenue Cost of Sales Gross Profit $65.328 ($30.278) $35.050 $68.594 ($33.665) $34.930 $72.024 ($37.586) $34.438 $75.625 ($38.676) $36.950 $79.407 ($35.894) $43.513 $83.377 ($33.010) $50.367 $87.546 ($40.118) $47.428 $91.923 ($41.027) $50.896 $96.519 ($41.380) $55.139 $101.345 ($40.413) $60.932 8 9 10 11 12 SG&A Expense Depreciation Expense Interest Expense Income Before Income Taxes Income Taxes Net Income ($9.799) ($4.875) ($1.200) $19.176 ($5.753) $13.423 ($10.289) ($4.899) ($1.140) $18.601 ($5.580) $13.021 ($10.804) ($4.931) ($1.080) $17.623 ($5.287) $12.336 ($11.344) ($4.970) ($1.080) $19.556 ($5.867) $13.689 ($11.911) ($5.015) ($990) $25.597 ($7.679) $17.918 ($12.507) ($5.065) ($810) $31.986 ($9.596) $22.390 ($13.132) ($5.119) ($720) $28.457 ($8.537) $19.920 ($13.788) ($5.177) ($720) $31.210 ($9.363) $21.847 ($14.478) ($5.239) ($720) $34.702 ($10.411) $24.291 ($15.202) ($5.305) ($660) $39.766 ($11.930) $27.836 13 14 15 16 17 18 20 $30.520 21 22 Balance Sheet Items PP&E Schedule PP&E, Opening Balance Capital Expenditures Depreciation Expense PP&E, Ending Balance $30.000 $5.000 ($4.875) $30.125 $30.125 $5.075 ($4.899) $30.301 $30.301 $5.151 ($4.931) $30.520 $30.779 $5.307 ($5.015) $31.071 $5.228 ($4.970) $30.779 $31.071 $5.386 ($5.065) $31.392 $31.392 $5.467 ($5.119) $31.741 $31.741 $5.549 ($5.177) $32.113 $32.113 $5.632 ($5.239) $32.506 $32.506 $5.717 ($5.305) $32.918 23 24 25 26 27 28 Debt Schedule Total Debt, Opening Balance Issuance (Repayment) Total Debt, Ending Balance Interest Expense $20.000 $0 $20.000 $1.200 $20.000 ($2.000) $18.000 $1.140 $18.000 $0 $18.000 $1.080 $18.000 $0 $18.000 $1.080 $18.000 ($3.000) $15.000 $990 $15.000 ($3.000) $12.000 $810 $12.000 $0 $12.000 $720 $12.000 $0 $12.000 $720 $12.000 $0 $12.000 $720 $12.000 ($2.000) $10.000 $660 29 30 31 32 33 34 Equity Schedule Total Equity, Opening Balance Net Income Dividends Share Issuance (Buy-Back)) Total Equity, Ending Balance $60.000 $13.423 $0 $73.423 $13.021 $0 $0 $86.444 $86.444 $12.336 $0 $98.780 $13.689 $0 $0 $112.469 $112.469 $17.918 $0 $130.387 $22.390 $0 $0 $152.777 $152.777 $19.920 $0 35 $172.697 $21.847 $0 $194.544 $24.291 $0 $0 $218.835 $218.835 $27.836 $0 36 $0 $0 $0 $73.423 $0 $130.387 $0 $172.697 $0 $194.544 37 $98.780 $246.671 38 Comparable Companies Beta Levered Company Beta Company A 1,27 Company B 1,31 Company C 1,15 Company D 1,11 Company E 1,38 Median Debt $550 $500 $450 $600 $450 Equity $1.100 $900 $1.200 $1.000 $1.400 Debt / Equity Tax Rate 50,00% 35% 55,56% 30% 37,50% 29% 60,00% 33% 32,14% 30% Unlevered Beta 0,96 0,94 0,91 0,79 1,13 0,94 A B C D E F G H K L M N O P 1 2 4 5 Financial Data (202E) EBITDA EBIT [$] [$] Earnings ($1 EV/Sales [x] Valuation (2020E) EVEBITDA EVIEBIT [x] [x] P/E [x] 6 8 Comparable Trading Metrics Market Data Company Name Price Market Cap [$/sh.] [$] Company A $38 $168.041 Company B $81 $123.883 Company C $52 $10.326 Company D $70 $11.618 Company E $21 $964 Average Median EV [$] $185.122 $143.824 $12.764 $11.004 $968 9 Sales [$] $46.854 $56.415 $3.997 $2.246 $345 10 $14.104 $12.344 $1.319 $706 $88 $11.127 $9.878 $1.103 $584 $66 $7.381 $5.618 $620 $357 $41 11 12 13 14 15

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

International Financial Management

Authors: Jeff Madura, Roland Fox

5th Edition

1473770505, 978-1473770508

More Books

Students also viewed these Finance questions