Question: B C D E F H Equity Valuations using Multiples and Transactions EPS BV Sales EBITDA Premium Synergy Historical Multiples: - Average - Median 14.00

B C D E F H Equity Valuations using Multiples and

B C D E F H Equity Valuations using Multiples and Transactions EPS BV Sales EBITDA Premium Synergy Historical Multiples: - Average - Median 14.00 13.50 3.00 2.50 2.00 2.20 10.00 9.00 40.0% 30.0% 20.0% 15.0% 6 Last 40 4.84 67.76 8 9 Est. 2021 4.91 69.02 Est. 2022 5.69 10 EPS Jaguar EPS Maximum Minimum Book Value Jaguar Book Value Maximum Minimum 11 12 32.46 97.38 13 14 Sales 15 16 17 18 3,722 2.00 7,444 2,094 5,350 8,188.40 19 20 21 22 23 24 Jaguar Sales (Last 4Q) Average Sales Multiple Fiim Value Debt Value Equity Value Maximum Minimum EBITDA Jaguar EBITDA (Last 4Q) Average EBITDA Multiple Firm Value Debt Value Equity Value Maximum Minimum 25 26 1,017 10.00 10,170 2.094 8.076 10,170.00 27 28 29 A D D 1 2 3 2020 Dividends Dividends Growth/yr. 3.66 3.0% 2.25 4.4% 1.15 3.9% Northern Eastern Central 4 5 6 7 8 Dividend Stream 2021 3.77 2.35 2022 3.88 TV 58.82 9 10 Northern Eastern Central 11 12 13 DDM Value of each Firm $/share $54.93 14 15 Northern 16 Eastern 17 Central 18 19 JTM WACC 20 7.0% 21 B C D E F H Equity Valuations using Multiples and Transactions EPS BV Sales EBITDA Premium Synergy Historical Multiples: - Average - Median 14.00 13.50 3.00 2.50 2.00 2.20 10.00 9.00 40.0% 30.0% 20.0% 15.0% 6 Last 40 4.84 67.76 8 9 Est. 2021 4.91 69.02 Est. 2022 5.69 10 EPS Jaguar EPS Maximum Minimum Book Value Jaguar Book Value Maximum Minimum 11 12 32.46 97.38 13 14 Sales 15 16 17 18 3,722 2.00 7,444 2,094 5,350 8,188.40 19 20 21 22 23 24 Jaguar Sales (Last 4Q) Average Sales Multiple Fiim Value Debt Value Equity Value Maximum Minimum EBITDA Jaguar EBITDA (Last 4Q) Average EBITDA Multiple Firm Value Debt Value Equity Value Maximum Minimum 25 26 1,017 10.00 10,170 2.094 8.076 10,170.00 27 28 29 A D D 1 2 3 2020 Dividends Dividends Growth/yr. 3.66 3.0% 2.25 4.4% 1.15 3.9% Northern Eastern Central 4 5 6 7 8 Dividend Stream 2021 3.77 2.35 2022 3.88 TV 58.82 9 10 Northern Eastern Central 11 12 13 DDM Value of each Firm $/share $54.93 14 15 Northern 16 Eastern 17 Central 18 19 JTM WACC 20 7.0% 21

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Please include formulas, thank you! H I J Synergy 35.0% Shares outstanding (M) 88.00 7 8 A B D E F 1 Equity Valuations using Multiples and Transactions 2 EPS BV Sales EBITDA Premium 3 Historical...

JTM Airlines is looking to buy Jaguar Airlines. Your boss, the CFO, wants a quick and dirty valuation of Jaguar. You choose to look at past transactions in the airline industry to get some numbers...

1 2 3 Historical Multiples: 4 - Average 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 A 22 23 EPS B E Equity Valuations using Multiples and Transactions BV Book Value JTM EPS Average JTM Book Value...

Please show your work. A B C D E F G H J K L M N o F 1 Q1: 2 An important task in performing business valuations is normalizing the historical financial statements. (a). Using the information...

M N A B C D E F G H J K L Munjal Showa Limited- Financials Munjal Showa Limited- Income Statement Munjal Showa Limited- Balance Sheet INR Mn except EPS -Y'11 FY'12 FY'13 FY'14 FY'15 INR Mn "Y'11...

MINICASE Wok Yow Imports, Inc. Wok Yow Imports, Inc., is a rapidly growing, closely held corporation that imports and sells Asian style furniture and accessories at several retail outlets. The equity...

Hello. Can you help with this four question problem? Case PRIVATE EQUITY CASE: MERGER CONSOLIDATION The questions below COMBINE the Ohio & Maryland PT acquisitions as if they are a single c Learning...

Fill out blank yellow sections. Include formulas. 112 v : X V fx A B C D E F G H Equity Valuations using Multiples and Transactions EPS BV Sales EBITDA Premium Synergy Historical Multiples: Average...

All the data you need is in the template provided to you. 1 1. JTM Airlines is looking to buy Jaguar Airlines. Your boss, the CFO, wants a quick and dirty valuation of Jaguar. You choose to look at...

All the data you need is in the template provided to you. 1. JTM Airlines is looking to buy Jaguar Airlines. Your boss, the CFO, wants a quick and dirty valuation of Jaguar. You choose to look at...

What is the sales price variance?

Click to watch the Concept Clip Growing Pains video and then answer the questions below. 1. What was the first year that Twitter showed a positive net change for the year? a. Year 1 b. Year 2 C. Year...

Please provide the correct answer to this general accounting problem using accurate calculations. Winston Manufacturing purchased new production equipment for $145,000. The company paid $8,700 in...

A company is preparing completing their Cash Budget. The following data has been prepared for cash receipts and payments. January February March Cash receipts $1,061,200 $1,182,400 $1,091,700 Cash...