Question
I am given the following problem and solution. When comparing the net sales ratios, what does this indicate about the firms? If they were to
I am given the following problem and solution. When comparing the net sales ratios, what does this indicate about the firms? If they were to drop below 1, what would this mean?
- [Relative Value Concepts Using Multiples] The WestTek privately held venture is considering the sale of the venture to an outside buyer. WestTek has net sales = $21.2 million, EBITDA = $11.1 million, net income = $2.9 million, and interest-bearing debt = $12 million. Three publicly-traded comparable firms or competitors in the industry have the following net sales, EBITDA, net income, equity value or market capitalization (stock price times number of shares of common stock outstanding), and interest-bearing debt information:
EastTek SouthTek NorthTek | |||
Net sales $25,000,000 $37,500,000 $80,000,000 | |||
EBITDA 12,500,000 20,000,000 37,500,000 | |||
Net Income 2,500,000 3,000,000 10,000,000 | |||
Equity Value 45,000,000 60,000,000 160,000,000 | |||
Interest-bearing 15,000,000 20,000,000 40,000,000 |
A. Calculate the enterprise value to net sales ratios for each of the three competitors (EastTek, SouthTek, and NorthTek), as well as the average ratio for the competitors.
Enterprise value = equity value + interest-bearing debt
Equity value = market capitalization (i.e., stock price times shares outstanding)
EastTek: ($45,000,000 + $15,000,000)/$25,000,000 = 2.40
SouthTek: ($60,000,000 + $20,000,000)/$37,500,000 = 2.13
NorthTek: ($160,000,000 + $40,000,000)/$80,000,000 = 2.50
Average: (2.40 + 2.13 + 2.50)/3 = 7.03/3 = 2.34
B) Calculate the enterprise value to EBITDA ratios for each of the three competitors, as well as the average ratio for the competitors.
EastTek: $60,000,000/$12,500,000 = 4.80
SouthTek: $80,000,000/$20,000,000 = 4.00
NorthTek: $200,000,000/$37,500,000 = 5.33
Average: (4.80 + 4.00 + 5.33)/3 = 14.13/3 = 4.71
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started