Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The first table presents multiples for peers of Firm X and the second table presents information for Firm X. Peer EV/EBITDA EV/EBIT EV/Revenue P/E P/B
The first table presents multiples for peers of Firm X and the second table presents information for Firm X.
Peer | EV/EBITDA | EV/EBIT | EV/Revenue | P/E | P/B |
Firm A | 7.53 | 7.78 | 0.61 | 11.43 | 3.29 |
Firm B | 9.26 | 11.37 | 1.60 | -3.69 | 4.10 |
Firm C | 7.46 | 18.93 | 1.61 | 15.70 | 8.51 |
Firm D | 8.34 | 9.14 | 1.59 | 14.90 | 1.85 |
Firm E | 6.88 | -5.34 | 1.10 | 11.13 | 5.63 |
Firm F | 16.95 | 18.80 | 1.67 | 24.21 | 1.85 |
Average | 9.40 | 10.11 | 1.36 | 12.28 | 4.21 |
Median | 7.94 | 10.26 | 1.60 | 13.17 | 3.70 |
Information for Firm X | Amount | ||||
Cash | $556,267 | ||||
Cost of goods sold | $11,390,951 | ||||
Current assets | $2,767,255 | ||||
Current liabilities | $1,990,809 | ||||
Long-term assets | $12,611,291 | ||||
Long-term liabilities | $4,346,673 | ||||
Net income | $3,271,079 | ||||
Note: shares outstanding | 467,962 | ||||
Revenue | $30,232,497 | ||||
SG&A and other indirect expenses | $13,004,649 | ||||
Debt | $2,426,210 | ||||
EBITDA | $8,350,059 | ||||
Fill in the following table. | |||||
What is the estimated share price of Firm X based on the average of relevant peer multiples? | EV/EBITDA | EV/EBIT | EV/Revenue | P/E | P/B |
What is the estimated share price of Firm X based on the median of relevant peer multiples? |
Step by Step Solution
★★★★★
3.19 Rating (149 Votes )
There are 3 Steps involved in it
Step: 1
a Calculation of the average of relevant peer multiples for each metric Average EVEBITDA 940 Average ...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