Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Subject Company has revenue of $23,415,000 and SDE of $1,149,000 SIC Code Transaction Date Revenue Earnings Sales Price SP/Rev/ Ratio P/E Ratio E/Rratio(%) 2511 12/28/20X1

Subject Company has revenue of $23,415,000 and SDE of $1,149,000
SIC Code Transaction Date Revenue Earnings Sales Price SP/Rev/ Ratio P/E Ratio E/Rratio(%)
2511 12/28/20X1 503,912 7,173 122,000 0.24 17.01 1.40%
2511 5/8/20X1 149,665 8,132 75,000 0.50 9.22 5.40%
2511 04/30/20X2 3,566 426 1,200 0.34 2.82 11.90%
2511 10/31/20X1 2,780 295 1,000 0.36 3.39 10.60%
2511 12/31/20X3 674 75 555 0.82 7.40 11.10%
2511 3/21/20X3 1,030 129 275 0.27 2.13 12.50%
2511 9/30/20X2 728 170 450 0.62 2.65 23.40%
2511 4/3/20X2 200 68 80 0.40 1.18 34.00%
2511 10/31/20X7 3,702 485 1,325 0.36 2.73 13.10%
2511 12/11/20X7 235 53 165 0.70 3.11 22.60%
2511 4/21/20X4 480 144 165 0.34 1.15 30.00%
2511 10/31/20X3 104 30 108 1.04 3.60 28.80%
2511 10/31/20X3 376 60 159 0.42 2.65 16.00%
2511 1/2/20X1 186 56 125 0.67 2.23 30.10%
2511 11/30/20X4 939 257 850 0.91 3.31 27.40%
2511 5/10/20X6 1,496 80 169 0.11 2.11 5.30%
2511 3/31/20X7 2,500 210 2,105 0.84 10.02 8.40%
2511 11/3/20X8 3,113 481 651 0.21 1.35 15.50%
2511 11/10/20X3 1,308 N/A 1,500 1.15
Transactions Selected
2511 04/30/20X2 3,566 426 1,200 0.34 2.82 11.90%
2511 10/31/20X1 2,780 295 1,000 0.36 3.39 10.60%
2511 10/31/20X7 3,702 485 1,325 0.36 2.73 13.10%
2511 3/31/20X7 2,500 210 2,105 0.84 10.02 8.40%
2511 11/3/20X8 3,113 481 651 0.21 1.35 15.50%
Aruthmetic Mean 3,132 379 1,256 0.42 4.06 11.90%
Subject Company $23,415,000 $1,149,000
Enter Subject Revenue or Earnings $23,415,000
Selected Multiple-SP/Rev Ratio 0.42
Value $9,881,130
Valuation Adjustment for Excess or Non-Operating Items $1,149,000
100% Control Value $8,732,130
Value after First Premium/Discount N/A
Value after Second Premium/Discount N/A
Percentage of Ownership Values 100%
Indicated Market Approach Value $8,732,130
Enter Subject Revenue or Earnings $23,415,000
Selected Multiple-SP/Rev Ratio 4.06
Value $95,111,730
Valuation Adjustment for Excess or Non-Operating Items $1,149,000
100% Control Value $93,962,730
Value after First Premium/Discount N/A
Value after Second Premium/Discount N/A
Percentage of Ownership Values 100%
Indicated Market Approach Value $93,962,730
Enter Subject Revenue or Earnings $23,415,000
Selected Multiple-SP/Rev Ratio 11.90%
Value $2,786,385
Valuation Adjustment for Excess or Non-Operating Items $1,149,000
100% Control Value $3,935,385
Value after First Premium/Discount N/A
Value after Second Premium/Discount N/A
Percentage of Ownership Values 100%
Indicated Market Approach Value $3,935,385

If you consider the huge disparity between the market methods, what inferences can you make? Consider to your prior results

SP/Rev P/E Ratio
Enter Subject Revenue or Earnings 23,415,000 1,149,500
Selected Multiple 0.36 7.1
Value 8,429,400 8,161,450
Valuation Adjustment for Excess or Non Operating Items
100% Control Value 8,429,400 8,161,450
0 0 0
Value after First Premium / Discount 8,429,400 8,161,450
0 0 0
Value after Second Premium / Discount 8,429,400 8,161,450
Percentage of Ownership Valued 1 1
Indicated Market Approach Value 8,429,400 8,161,450

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

Step: 3

blur-text-image

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

Law Express Medical Law

Authors: Jonathan Herring

7th Edition

1292295546, 978-1292295541

More Books

Students also viewed these Law questions

Question

Pros and cons of decriminalizing illicit drugs in the United States

Answered: 1 week ago

Question

What reward will you give yourself when you achieve this?

Answered: 1 week ago