Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The data shows that PCP valued by the median MV of Equity as a Multiple of Net Income of 14.31 is 21,894. What is the

image text in transcribed

The data shows that PCP valued by the median MV of Equity as a Multiple of Net Income of 14.31 is 21,894. What is the value of PCP if you use 16 for the multiple instead of 14.31 as in the case?

MV of Equity as Multiple MV of: Company Line Name Enterprise Value Book Value CY '14 EBITDA EBIT Enterprise Value as Multiple of: Revenue EBITDA EBIT Equity Rev Net Income Net Income Book Value 1 1.29x 2 3 Alcoa LISI ThyssenKrupp Allegheny Technologies Carpenter Technology Median $13,637 $1,332 $9,460 $1,804 $1,627 $23,164 $1,517 $12,924 $3,193 $2,220 $10,599 $709 $3,182 $2,598 $1,326 $23,906 $1,307 $41,304 $4,223 $2,173 $3,556 $193 $2,290 $283 $382 $2,185 $131 $1,314 $106 $212 $2,043 $81 $210 ($3) $133 0.97x 1.16x 0.31% 0.76x 1.02x 6.51x 7.86x 5.64x 11.28x 5.81x 10.60x 11.56x 9.84x 30.09x 10.47x 6.68x 16.36x 45.05x NM 12.25x 1.88x 2.97x 0.69x 1.23x 4 5 6 1.29x $1,804 $5,572 $3,193 $8,603 $2,598 $3,683 $4,223 $14,583 $382 $1,341 $212 $790 $133 $493 0.97% 0.84x 6.51x 7.42x 10.60x 14.51x 14.31x 20.08x 7 Mean 1.61x $10,929 $10,005 $2,927 $2,602 $1,530 8 Precision Castparts Implied Value - Median Implied Value - Mean1 $9,705 $8,404 $19,055 $21,718 $27,581 $37,755 $21,894 $30,722 $14,098 $17,596 9

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

The Theory Of Stock Speculation

Authors: Arthur Crump

1st Edition

B00AKTZONO

More Books

Students also viewed these Finance questions

Question

Differentiate between cash purchases and credit purchases;

Answered: 1 week ago

Question

What is the design notation for a switching replications design?

Answered: 1 week ago