Case Study 2-B

Download Case Study B, complete the financial model for Company XYZ, and answer the following 7 questions.

13 Under the Base Case, what is the average implied enterprise value based using:

1. NPV

2. Value implied by comparable company analysis

3. Value implied by precedent transactions

If the NPV value is given a weighting of 60%, the value implied by comparable company analysis is given a weighting of 25% and the value implied by precedent transactions a weighting of 15%. For comparable company analysis and precedent transactions, use 2021E amounts and the median EV/EBITDA. For NPV, assume the terminal value is based on the perpetual growth rate assumption outlined on the "Control Panel" tab.

Review Later

$90,468

$91,268

$91,071

$91,871