ME SmartArt 2-Y Formulas A Data 100% Review H O A Home Layout Tables Charts Edit Fill - Times New Roman - 14 - Clear BIUR A Font Alignment Number Format A A General Norma abc EI33 Wrap Text Merge - $ % & Conditional Formatting AB Suppose that in July 2013 Nike had sales of $25,313 million, EBITDA of $3.254 million, excess cash of $3,337 million. $1.390 million of debt, and 893.6 million shares outstanding. Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. a. Using the average enterprise value to sales multiple in Table 10.1, estimate Nike's share price. b. What range of share prices do you estimate based on the highest and lowest enterprise value to sales multiples in Table 10.1? c. Using the average enterprise value to EBITDA multiple in Table 10.1, estimate Nike's share price. d. What range of share prices do you estimate based on the highest and lowest enterprise value to EBITDA multiples in Table 10.1? Table 10.1 Price/Book 5.07 3.06 1.96 4.13 minimal Name Nike, Inc. Adidas AG Puma AG Wolverine World Wide Steven Madden, Ltd. Deckers Outdoor Corp. Crocs, Inc. Skechers U.S.A. Weyco Group R. G. Barry Corp. Rocky Brands, Inc. Market Cap (s million) 55,970 23,105 4,330 2,910 2,320 1,990 1,470 1,340 301 197 Enterprise V alue (S million) 54,023 23,317 4,085 3,981 2,140 1,923 1,240 1,213 325 174 132 Average P/E 23.29 32.33 70.56 37.60 18.40 16.74 11.46 67.41 16.53 14.92 12.46 29.84 3.68 Enterprise Value/ EBITDA 15.71 11.88 9.34 9.28 10.70 8.73 Enterprise Value/Sales 2.03 1.20 0.96 1.22 1.74 1.36 1.10 0.78 1.11 1.19 0.58 1.12 2.67 2.40 1.54 1.71 2.31 0.89 2.44 18.16 9.69 6.44 6.61 9.76 113 + 10-18 Ready Sum-0 H D Tables 2.2 T SmartArt Formulas 100% Review Layout Charts Data Alignment Font Number A - = = = abc Fill Clear Times New Roman - 14 BI U r -A d - A Wrap Text Merge - General $ % E , 9 . Cond Form DE TFGTH All Ratios as of July 2013 Sales (million) EBITDA (million) Cash (million) Debt (million) Shares (million) 25,313 3,254 3,337 1,390 893.6 a. Using the average enterprise value to sales multiple in Table 10.1, estimate Nike's share price. Enterprise value (million) Share price estimate b. What range of share prices do you estimate based on the highest and lowest enterprise value to sales multiples in Table 10.1? Highest EV to Sales Lowest EV to Sales Highest share price estimate Lowest share price estimate e. Using the average enterprise value to EBITDA multiple in Table 10.1, estimate Nike's share price. Enterprise value (million) Share price estimate Enterprise value (million) E million m illion d. What range of share prices do you estimate based on the highest and lowest enterprise value to EBITDA multiples in Table 10.12 Highest EV to EBITDA Lowest EV to EBITDA Highest share price estimate Lowest share price estimate + 10-18 Ready Sum=0