Answered step by step
Verified Expert Solution
Question
1 Approved Answer
UNM Ventures is an entrepreneurial firm that manufactures Nano chips for supermarkets. You have been hired by the CEO of UNM Ventures to determine if
UNM Ventures is an entrepreneurial firm that manufactures Nano chips for supermarkets. You have been hired by the CEO of UNM Ventures to determine if he should take an offer of investment of $1.0 million from a VC investor in return for a 40% equity stake. Your first task is to value the company. You have already drawn the pro forma financial statements for the company (Exhibit 1). Since this is a new company you decide to look at the Nano manufacturing industry and find comparable companies. After extensive research you shortlist 3 companies: 1) Advanced Micro 2) Lightspeed Inc 3) Particle Inc You compile salient data about financials as shown in the Exhibit 1. UNM Ventures Pro Forma Income statement is projected for next year and is considered as representative for current exercise. Competitor's financials are the latest available. You can assume an illiquidity discount of 25% applies to the UNM Ventures. Exhibit 1: \begin{tabular}{lccc} Latest Share Price(\$) & 20.5 & 65.4 & 3.05 \\ \begin{tabular}{l} Shares Outstanding(in \\ millions) \end{tabular} & 1.1 & 2.5 & 0.8 \\ \begin{tabular}{l} Debt(\$m from balance \\ sheet) \end{tabular} & 3.40 & 75.00 & 3.50 \\ \begin{tabular}{l} Cash ($m from balance \\ sheet) \end{tabular} & 1.40 & 6.70 & 0.02 \end{tabular} Enterprise Value of UNM Ventures based only on EV/E multiples is(\$Mil)? (Ignore illiquidity discount and round to two decimal places) 3.0212.265.905.05 Question 5 Enterprise Value of UNM Ventures based only on EV/Sale multiples is(\$Mil)? (Ignore illiquidity discount and round to two decimal places) 3.625.003.025.05
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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