Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Question VI. (13 Marks) Using the following table, please answer the question below. Publicly Traded Comparable Company Analysis Confidential Enterprise Value Current Stock Price Equity
Question VI. (13 Marks) Using the following table, please answer the question below. Publicly Traded Comparable Company Analysis Confidential Enterprise Value Current Stock Price Equity Value (CSMM) Enterprise Value/EBITDA LTM LFY + 1 LFY + 2 Equity Value/Net Income LTM LFY +1 LFY + 2 5 Year Est. EPS CAGR Company (CSMM) Company A $24.89 $3,986 $3,679 8.2x 7.4x 6.8x 14.6x 14.Ix 13.6x 5.0% Company B $17.86 $3,765 $3,321 7.9x 7.6x 7. Ix 14.3x 14.0x 13.7x 4.5% Company C $29.70 $3,687 $3,484 8.IX 7.7x 7.2x 14.4% 14.0x 13.2x Company D $23.45 $3,599 $3,212 10.4x 8.Ox 7.5x 18.2x 14.9x 14.3x 5.3% Company E $19.80 $3,463 $3,145 8.5x 7.9x 7.3x 15.0x 14.5x 14.1x 5.1% Company F $15.23 $3,422 $3.198 7.8% 7.2x 6.7x 14.1x 13.6% 13.0x Mean $3,654 $3,340 8.5x 7.6% 7.1x 15.1x 14.2x 13.7% 4.8% Median $3,643 $3,267 8.2x 7.7x 7.2x 14.5x 14.1x 13.7x 4.9% You have the following information about the company SEESaw which you are trying to value: (amounts in millions) EBITDA Net Income LTM $436.0 $162.1 LFY +1 $475.0 $170.4 LFY +2 $503.0 $183.0 In addition, you know that "SEESaw has Net Debt of $432 million and 95 million shares outstanding. What is SEESaw worth on a per share basis, given the publicly traded comparable company analysis shown above? (13 Marks)
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