Mairie de Chile Wie wie 3 well with Martohem 5 6 7 Musher Tube Tu 1 2 eraldating the indications of medan undanfares.com estimate the appropriate value indicate for that to be your analyses performance in the word to the e of their com a based on this com els Windicator matrictly to marley 3,4 9 10 11 1 Sambourg Tuwa TA 1 1 1 1 AN 54.33 14 Winnebage re Developrofile for both were Support and defend your range Arctic Palar Dwi Marine cu Brick Industries Products Come of Te comparable Companies Great Hair , 63 4.1 11 155 21 11 478 150 - - 04 23 0 as 03 5.43 250 65 13 11 41 122 25+ 100 1.3 . 05 301 15 213 473 04 1156.0 01 195 16 11 11 19 Svart 20 21 inget | 21ts star 23 Total 14 25 Panasto 27 NGRIT. 20 W 2 m 10 Pro 11 178 169 173 20 28 08 08 13 184 21 2.3 09 11 30 73 ta M 200 TT T. 21 2.7 110 194 65 85 2 12 213 315 SE 54 14 15 42 13 The companies were or more beam debe standing 34 15 31 Wypaded with We Triu Tu van ba i 1 mg / Nuri Mom, i 39 Tainted . 1.16 Te mo 1 41 Tail 3.44 TS 1 5:12.45 Ti Am $ 5.461 parking indication of value medan man for recompton estimate the appropriate value indicator for eithmetic tool to try in you anali, considerarey's performance in the relatii compared to the wenges of their competits plained on your of valur indicator matic to apply to arley Develop a range of values for restock based on the selected value Support and defend wurung Wirage Innviet Me Harley Arte Polaris Marine Davidson Cal Hrunswichinstries Product Companion of Trend with Comparable Companies Grows Franc Rs Palma 15.5 2 41 8.1 158 111 471 251 600 89 851 04 03 06 06 02 5483 256 4,346 703 110 61 372 Sarowth in () Syaar growth rate in spa (1) Interest coverage ratio) Total bestos Total 159 10.8 172 . 05 305 0.5 233 47.0 04 1,1860 01 395 1T3 Price MV IMEBIT(4x) Meu equity) MV Psales MV) Indication of Valve 10 STA T04 28 2.0 20 2.1 0.8 0. 0.0 1.1 273 243 80 77 16 1.7 200 29.0 77 7.7 16 17:6 85 08 12 11 186 19.4 65 65 12 12 215 315 5.6 5.4 1.4 2.7 These companies have little or no interest-bearing debt outstanding 4 5 wa 2. her cung the indicators of media and mentorscompte estate the appropriate le indicator for each metre to apply to all you anal, com les performance in the operational to come to the pages of their compton Explain based on comparison our selection of a value indicator metric to apply to y 150 5 5 TS TA SEN 500 1 Diarange of for Harley's stock based on the selected www. Support and defend your range We M Sy own Sep Harley Acc Polaris Marie Dar Cat Britis Comparten Tiberinde Gomas Compass Gottes Franco Saw 155 62 4.1 1 165 281 47.1 15. 00 - 04 0.3 08 05 03 5.43 200 30 790 110 61 172 111 IT 2 BS 233 47.0 04 11850 Total 05 21 03 395 Indo 278 205 200 17 180 178 16 194 219 215 WEB www w P w 173 26 23 65 09 31 10 1.7 65 12 12 14 15 21 These companies tave linearneret bearing det utandine 2. after calculating the indicators of value median and mean for Harley's competitors estimate the appropriate value indicator for each metric to apply to Harley. In your analysisi, consider Harley's performance in the operational statistics compared to the averages of their competitors. Explain based on this comparison your selection of a value indicator metric to apply to Harley 3. Develop a range of values for Harley's stock based on the selected value metric. Support and defend your range. hean 2. after calculating the indicators of value median and mean for Harley's competitors estimate the appropriate value indicator for each metric to apply to Harley. In your analysisi, consider Harley's performance in the operational statistics compared to the averages of their competitors. Explain based on this comparison your selection of a value indicator metric to apply to Harley 3. Develop a range of values for Harley's stock based on the selected value metric. Support and defend your range. Harley Davidson Inc. 2004 (8 millions) Net income S 899.77 Number of common shares, millions 294 31 Earnings before interest and tax $ 1,506.16 Tax rate 35.0% Book value of equity $ 3,218.47 Book value interest-bearing det $ 1,295.44 Total Sales $ 5.320.45 Total Assets S 5,483.29 2. afte estima analys averar value Winnebago Industries 3. Dey Suppo Median Mean Harley- Arctic Polaris Marine Davidson Cat Brunswick Industries Products Comparison of Timberland with Comparable Companies: Growth Rates, Financial Risks, Size, Rolums 15.5 6.2 4.1 6.1 15.5 28.1 11.1 4741 15.9 25.1 60.9 8.9 85.1 0.4 0.6 0.5 0.2 5,483 286 4,346 793 110 108 172 6.1 17.2 5.year growth rate in sales (%) 5-year growth rate in eps (*) Interest coverage ratio (x) Total liabilities to assets (%) Total assets ($ millions) . 8.5 23.3 47.0 0.4 1,186.0 03 0,5 395 0.3 395 27.8 24.3 Indicators of Value 16.9 17.8 17.3 19.4 2.8 2.8 2.8 2.3 0.8 0.9 0.8 1.1 Priceleamings 10 MV EBIT(1-tax rate) (*) MV equity/BV equity ) MV fim/BV fimm (x) Price/sales (x) MV finales (6) 8.0 28.6 290 7.7 7.7 2.7 2.7 18.6 176 6.5 8.5 1.2 1.2 18.6 19.4 6.5 6.5 1.2 1.2 21.9 21.5 5.6 5.4 1.4 1.5 7.7 1.6 1.7 Mairie de Chile Wie wie 3 well with Martohem 5 6 7 Musher Tube Tu 1 2 eraldating the indications of medan undanfares.com estimate the appropriate value indicate for that to be your analyses performance in the word to the e of their com a based on this com els Windicator matrictly to marley 3,4 9 10 11 1 Sambourg Tuwa TA 1 1 1 1 AN 54.33 14 Winnebage re Developrofile for both were Support and defend your range Arctic Palar Dwi Marine cu Brick Industries Products Come of Te comparable Companies Great Hair , 63 4.1 11 155 21 11 478 150 - - 04 23 0 as 03 5.43 250 65 13 11 41 122 25+ 100 1.3 . 05 301 15 213 473 04 1156.0 01 195 16 11 11 19 Svart 20 21 inget | 21ts star 23 Total 14 25 Panasto 27 NGRIT. 20 W 2 m 10 Pro 11 178 169 173 20 28 08 08 13 184 21 2.3 09 11 30 73 ta M 200 TT T. 21 2.7 110 194 65 85 2 12 213 315 SE 54 14 15 42 13 The companies were or more beam debe standing 34 15 31 Wypaded with We Triu Tu van ba i 1 mg / Nuri Mom, i 39 Tainted . 1.16 Te mo 1 41 Tail 3.44 TS 1 5:12.45 Ti Am $ 5.461 parking indication of value medan man for recompton estimate the appropriate value indicator for eithmetic tool to try in you anali, considerarey's performance in the relatii compared to the wenges of their competits plained on your of valur indicator matic to apply to arley Develop a range of values for restock based on the selected value Support and defend wurung Wirage Innviet Me Harley Arte Polaris Marine Davidson Cal Hrunswichinstries Product Companion of Trend with Comparable Companies Grows Franc Rs Palma 15.5 2 41 8.1 158 111 471 251 600 89 851 04 03 06 06 02 5483 256 4,346 703 110 61 372 Sarowth in () Syaar growth rate in spa (1) Interest coverage ratio) Total bestos Total 159 10.8 172 . 05 305 0.5 233 47.0 04 1,1860 01 395 1T3 Price MV IMEBIT(4x) Meu equity) MV Psales MV) Indication of Valve 10 STA T04 28 2.0 20 2.1 0.8 0. 0.0 1.1 273 243 80 77 16 1.7 200 29.0 77 7.7 16 17:6 85 08 12 11 186 19.4 65 65 12 12 215 315 5.6 5.4 1.4 2.7 These companies have little or no interest-bearing debt outstanding 4 5 wa 2. her cung the indicators of media and mentorscompte estate the appropriate le indicator for each metre to apply to all you anal, com les performance in the operational to come to the pages of their compton Explain based on comparison our selection of a value indicator metric to apply to y 150 5 5 TS TA SEN 500 1 Diarange of for Harley's stock based on the selected www. Support and defend your range We M Sy own Sep Harley Acc Polaris Marie Dar Cat Britis Comparten Tiberinde Gomas Compass Gottes Franco Saw 155 62 4.1 1 165 281 47.1 15. 00 - 04 0.3 08 05 03 5.43 200 30 790 110 61 172 111 IT 2 BS 233 47.0 04 11850 Total 05 21 03 395 Indo 278 205 200 17 180 178 16 194 219 215 WEB www w P w 173 26 23 65 09 31 10 1.7 65 12 12 14 15 21 These companies tave linearneret bearing det utandine 2. after calculating the indicators of value median and mean for Harley's competitors estimate the appropriate value indicator for each metric to apply to Harley. In your analysisi, consider Harley's performance in the operational statistics compared to the averages of their competitors. Explain based on this comparison your selection of a value indicator metric to apply to Harley 3. Develop a range of values for Harley's stock based on the selected value metric. Support and defend your range. hean 2. after calculating the indicators of value median and mean for Harley's competitors estimate the appropriate value indicator for each metric to apply to Harley. In your analysisi, consider Harley's performance in the operational statistics compared to the averages of their competitors. Explain based on this comparison your selection of a value indicator metric to apply to Harley 3. Develop a range of values for Harley's stock based on the selected value metric. Support and defend your range. Harley Davidson Inc. 2004 (8 millions) Net income S 899.77 Number of common shares, millions 294 31 Earnings before interest and tax $ 1,506.16 Tax rate 35.0% Book value of equity $ 3,218.47 Book value interest-bearing det $ 1,295.44 Total Sales $ 5.320.45 Total Assets S 5,483.29 2. afte estima analys averar value Winnebago Industries 3. Dey Suppo Median Mean Harley- Arctic Polaris Marine Davidson Cat Brunswick Industries Products Comparison of Timberland with Comparable Companies: Growth Rates, Financial Risks, Size, Rolums 15.5 6.2 4.1 6.1 15.5 28.1 11.1 4741 15.9 25.1 60.9 8.9 85.1 0.4 0.6 0.5 0.2 5,483 286 4,346 793 110 108 172 6.1 17.2 5.year growth rate in sales (%) 5-year growth rate in eps (*) Interest coverage ratio (x) Total liabilities to assets (%) Total assets ($ millions) . 8.5 23.3 47.0 0.4 1,186.0 03 0,5 395 0.3 395 27.8 24.3 Indicators of Value 16.9 17.8 17.3 19.4 2.8 2.8 2.8 2.3 0.8 0.9 0.8 1.1 Priceleamings 10 MV EBIT(1-tax rate) (*) MV equity/BV equity ) MV fim/BV fimm (x) Price/sales (x) MV finales (6) 8.0 28.6 290 7.7 7.7 2.7 2.7 18.6 176 6.5 8.5 1.2 1.2 18.6 19.4 6.5 6.5 1.2 1.2 21.9 21.5 5.6 5.4 1.4 1.5 7.7 1.6 1.7