Question
You are working in a PE firm which is considering a majority stake investment in a rubber sealing applications company based in China Company is
You are working in a PE firm which is considering a majority stake investment in a rubber sealing
applications company based in China
Company is capable of generating EBITDA of USD 30 million annually from due diligence
Growth in the rubber seals industry is 5 percent annually according to your research
The company operates on a straight line basis with annual depreciation of about USD 5
million and is expected to upgrade a plant in years 3 and 4 for a capital expenditure of 30m
spread evenly over the 2 year period. Change in working capital is negligible.
The company is conservative and has a debt equity ratio of 0.5 with a tax rate of 22% and
debt financing rate of 5%.
Bloomberg shows companies in the same sector with beta of 1.4 and a debt equity ratio of
0.7. Stock market return in Shanghai is 18% with government debt yielding 3%
Owner is open to selling a majority stake or the entire company but is also considering an IPO
Companies trading in the Shanghai stock exchange in the same sector are currently valued
at an EV/EBITDA multiple of 9x. Peer acquisition multiples have been transacted at 11x
Using the data that you currently have, propose a valuation offer to present to the owner
State your assumptions in working out your valuation proposal
Preference is to use DCF method with a 6 to 8 year forecast horizon which is in line with your
existing plant technology competitive advantage
In addition to your valuation proposal, you can include any deal sweeteners that you think
would entice the owner to accept your proposal
Get into groups to discuss the activity and work out your proposal
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