For the next 3 Questions (18-20). Consider the following information for a publicly traded company and...

Transcribed Image Text:

For the next 3 Questions (18-20). Consider the following information for a publicly traded company and its industry and then submit your answers for the "value" requested in the question. You may have to calculate some variables (like NOPAT) based upon their formulas to complete some of these questions. The question may ask you for the enterprise value of the firm or the value of the equity on a per share basis or the total dollar value of equity. Sales EBIT Depreciation and Amortization Interest Expense Tax Rate (T) NOPAT I (Change in Invested Capital) Book Value Shares Outstanding This Year 42,000 Next Year (Forward) 48,300 14,200 16,330 : INDUSTRY AVERAGE MULTIPLES 1,200 7,300 14,000 shares Price to Sales 3.0 Price to Free Cash Flow (FCF) 14.0 Price to Book Value 10.0 Price to Forward Earnings 14.0 Enterprise Value to EBITDA 9.0 Question 18 575 58 20% Apply the valuation metric of Enterprise Value to EBITDA based upon this year's EBITDA. What is the Enterprise Value in total dollars? $374,850 $73,000 $132,300 $174,600 $126,000 Question 19 Apply the valuation metric of Price to Free Cash Flow. What is the total dollar value of this valuation? $142,240 O $269,240 O $132,300 $158,600 $104,000 Question 20 Apply the valuation metric of Price to Forward Earnings. What is the value of equity per share? O $13.02 O $20.68 $17.84 $11.32 $33.40 5 pts 5 pts 5 pts For the next 3 Questions (18-20). Consider the following information for a publicly traded company and its industry and then submit your answers for the "value" requested in the question. You may have to calculate some variables (like NOPAT) based upon their formulas to complete some of these questions. The question may ask you for the enterprise value of the firm or the value of the equity on a per share basis or the total dollar value of equity. Sales EBIT Depreciation and Amortization Interest Expense Tax Rate (T) NOPAT I (Change in Invested Capital) Book Value Shares Outstanding This Year 42,000 Next Year (Forward) 48,300 14,200 16,330 : INDUSTRY AVERAGE MULTIPLES 1,200 7,300 14,000 shares Price to Sales 3.0 Price to Free Cash Flow (FCF) 14.0 Price to Book Value 10.0 Price to Forward Earnings 14.0 Enterprise Value to EBITDA 9.0 Question 18 575 58 20% Apply the valuation metric of Enterprise Value to EBITDA based upon this year's EBITDA. What is the Enterprise Value in total dollars? $374,850 $73,000 $132,300 $174,600 $126,000 Question 19 Apply the valuation metric of Price to Free Cash Flow. What is the total dollar value of this valuation? $142,240 O $269,240 O $132,300 $158,600 $104,000 Question 20 Apply the valuation metric of Price to Forward Earnings. What is the value of equity per share? O $13.02 O $20.68 $17.84 $11.32 $33.40 5 pts 5 pts 5 pts